Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.99% first-year return on $145k initial cash invested.
-14.99%
Cash On Cash
2.56%
Cap Rate
0.44
DSCR
$3,537
Rent
-$1,809
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$604k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$145k
Downpayment
20%
$121k
Closing costs
1%
$6,040
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,537
Total Expenses
$5,346
Mortgage P&I
84%
$2,957
Property Taxes
11%
$382
Home Insurance
6%
$214
HOA
3%
$96
Property Management
15%
$531
CapEx
4%
$141
Vacancy
0%
$0
Maintenance
4%
$141
Other
25%
$884