Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.23% first-year return on $144k initial cash invested.
-16.23%
Cash On Cash
2.07%
Cap Rate
0.36
DSCR
$2,672
Rent
-$1,948
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$600k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$120k
Closing costs
1%
$6,001
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,672
Total Expenses
$4,620
Mortgage P&I
108%
$2,874
Property Taxes
9%
$243
Home Insurance
8%
$220
HOA
0%
$0
Property Management
15%
$401
CapEx
4%
$107
Vacancy
0%
$0
Maintenance
4%
$107
Other
25%
$668