Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.32% first-year return on $141k initial cash invested.
-15.32%
Cash On Cash
2.51%
Cap Rate
0.41
DSCR
$3,641
Rent
-$1,805
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%
$5,590
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$3,641
Total Expenses
$5,446
Mortgage P&I
78%
$2,827
Property Taxes
19%
$675
Home Insurance
5%
$196
HOA
0%
$0
Property Management
15%
$546
CapEx
4%
$146
Vacancy
0%
$0
Maintenance
4%
$146
Other
25%
$910