Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.24% first-year return on $139k initial cash invested.
-20.24%
Cash On Cash
1.22%
Cap Rate
0.21
DSCR
$2,589
Rent
-$2,340
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$575k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$115k
Closing costs
1%
$5,749
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,589
Total Expenses
$4,929
Mortgage P&I
109%
$2,820
Property Taxes
22%
$560
Home Insurance
8%
$201
HOA
4%
$105
Property Management
15%
$388
CapEx
4%
$104
Vacancy
0%
$0
Maintenance
4%
$104
Other
25%
$647