Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.28% first-year return on $145k initial cash invested.
-13.28%
Cash On Cash
2.92%
Cap Rate
0.49
DSCR
$3,752
Rent
-$1,602
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$575k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$145k
Downpayment
20%
$115k
Closing costs
1%
$5,750
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$3,752
Total Expenses
$5,354
Mortgage P&I
76%
$2,853
Property Taxes
13%
$499
Home Insurance
5%
$201
HOA
0%
$0
Property Management
15%
$563
CapEx
4%
$150
Vacancy
0%
$0
Maintenance
4%
$150
Other
25%
$938