Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.7% first-year return on $144k initial cash invested.
-14.7%
Cash On Cash
2.71%
Cap Rate
0.46
DSCR
$3,967
Rent
-$1,766
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$601k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$120k
Closing costs
1%
$6,006
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,967
Total Expenses
$5,733
Mortgage P&I
75%
$2,961
Property Taxes
15%
$607
Home Insurance
6%
$220
HOA
1%
$40
Property Management
15%
$595
CapEx
4%
$159
Vacancy
0%
$0
Maintenance
4%
$159
Other
25%
$992