Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.49% first-year return on $139k initial cash invested.
-15.49%
Cash On Cash
2.35%
Cap Rate
0.4
DSCR
$3,276
Rent
-$1,800
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$578k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$116k
Closing costs
1%
$5,784
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,276
Total Expenses
$5,076
Mortgage P&I
86%
$2,802
Property Taxes
14%
$457
Home Insurance
7%
$245
HOA
0%
$0
Property Management
15%
$491
CapEx
4%
$131
Vacancy
0%
$0
Maintenance
4%
$131
Other
25%
$819