Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.92% first-year return on $139k initial cash invested.
-8.92%
Cash On Cash
4.1%
Cap Rate
0.7
DSCR
$4,490
Rent
-$1,032
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$576k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$115k
Closing costs
1%
$5,755
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,490
Total Expenses
$5,522
Mortgage P&I
63%
$2,816
Property Taxes
6%
$253
Home Insurance
7%
$297
HOA
0%
$0
Property Management
15%
$674
CapEx
4%
$180
Vacancy
0%
$0
Maintenance
4%
$180
Other
25%
$1,122