Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.24% first-year return on $136k initial cash invested.
-21.24%
Cash On Cash
0.82%
Cap Rate
0.14
DSCR
$2,092
Rent
-$2,400
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$560k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$136k
Downpayment
20%
$112k
Closing costs
1%
$5,599
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,092
Total Expenses
$4,492
Mortgage P&I
129%
$2,698
Property Taxes
28%
$593
Home Insurance
9%
$196
HOA
0%
$0
Property Management
15%
$314
CapEx
4%
$84
Vacancy
0%
$0
Maintenance
4%
$84
Other
25%
$523