Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.86% first-year return on $141k initial cash invested.
-15.86%
Cash On Cash
2.3%
Cap Rate
0.38
DSCR
$2,788
Rent
-$1,868
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$559k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$141k
Downpayment
20%
$112k
Closing costs
1%
$5,588
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$2,788
Total Expenses
$4,656
Mortgage P&I
101%
$2,826
Property Taxes
6%
$175
Home Insurance
7%
$196
HOA
4%
$120
Property Management
15%
$418
CapEx
4%
$112
Vacancy
0%
$0
Maintenance
4%
$112
Other
25%
$697