Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.02% first-year return on $143k initial cash invested.
-10.02%
Cash On Cash
3.88%
Cap Rate
0.65
DSCR
$4,937
Rent
-$1,190
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$564k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$113k
Closing costs
1%
$5,643
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$4,937
Total Expenses
$6,127
Mortgage P&I
57%
$2,816
Property Taxes
14%
$710
Home Insurance
4%
$203
HOA
1%
$29
Property Management
15%
$741
CapEx
4%
$197
Vacancy
0%
$0
Maintenance
4%
$197
Other
25%
$1,234