Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.95% first-year return on $145k initial cash invested.
-16.95%
Cash On Cash
2.13%
Cap Rate
0.36
DSCR
$3,542
Rent
-$2,042
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$603k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$145k
Downpayment
20%
$121k
Closing costs
1%
$6,028
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,542
Total Expenses
$5,584
Mortgage P&I
84%
$2,968
Property Taxes
17%
$603
Home Insurance
6%
$212
HOA
3%
$100
Property Management
15%
$531
CapEx
4%
$142
Vacancy
0%
$0
Maintenance
4%
$142
Other
25%
$886