Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.28% first-year return on $139k initial cash invested.
-11.28%
Cash On Cash
3.53%
Cap Rate
0.6
DSCR
$4,540
Rent
-$1,307
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$577k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$115k
Closing costs
1%
$5,765
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,540
Total Expenses
$5,847
Mortgage P&I
62%
$2,822
Property Taxes
14%
$627
Home Insurance
5%
$208
HOA
0%
$10
Property Management
15%
$681
CapEx
4%
$182
Vacancy
0%
$0
Maintenance
4%
$182
Other
25%
$1,135