Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.42% first-year return on $141k initial cash invested.
-16.42%
Cash On Cash
2.21%
Cap Rate
0.36
DSCR
$3,392
Rent
-$1,935
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
$3,392
Total Expenses
$5,327
Mortgage P&I
83%
$2,827
Property Taxes
20%
$675
Home Insurance
6%
$196
HOA
0%
$0
Property Management
15%
$509
CapEx
4%
$136
Vacancy
0%
$0
Maintenance
4%
$136
Other
25%
$848