Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.57% first-year return on $145k initial cash invested.
-19.57%
Cash On Cash
1.36%
Cap Rate
0.23
DSCR
$2,958
Rent
-$2,369
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$606k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$145k
Downpayment
20%
$121k
Closing costs
1%
$6,060
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,958
Total Expenses
$5,327
Mortgage P&I
99%
$2,937
Property Taxes
20%
$591
Home Insurance
7%
$219
HOA
5%
$160
Property Management
15%
$444
CapEx
4%
$118
Vacancy
0%
$0
Maintenance
4%
$118
Other
25%
$740