Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.88% first-year return on $136k initial cash invested.
-10.88%
Cash On Cash
3.54%
Cap Rate
0.6
DSCR
$3,773
Rent
-$1,230
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$136k
Downpayment
20%
$112k
Closing costs
1%
$5,600
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,773
Total Expenses
$5,003
Mortgage P&I
72%
$2,730
Property Taxes
7%
$266
Home Insurance
5%
$196
HOA
0%
$0
Property Management
15%
$566
CapEx
4%
$151
Vacancy
0%
$0
Maintenance
4%
$151
Other
25%
$943