Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.04% first-year return on $138k initial cash invested.
-17.04%
Cash On Cash
1.98%
Cap Rate
0.34
DSCR
$2,862
Rent
-$1,960
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$572k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$138k
Downpayment
20%
$114k
Closing costs
1%
$5,715
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,862
Total Expenses
$4,822
Mortgage P&I
97%
$2,789
Property Taxes
14%
$400
Home Insurance
7%
$205
HOA
2%
$55
Property Management
15%
$429
CapEx
4%
$114
Vacancy
0%
$0
Maintenance
4%
$114
Other
25%
$716