Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.67% first-year return on $141k initial cash invested.
-12.67%
Cash On Cash
3.14%
Cap Rate
0.52
DSCR
$3,412
Rent
-$1,488
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$557k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$141k
Downpayment
20%
$111k
Closing costs
1%
$5,568
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$3,412
Total Expenses
$4,900
Mortgage P&I
82%
$2,807
Property Taxes
8%
$270
Home Insurance
5%
$186
HOA
0%
$0
Property Management
15%
$512
CapEx
4%
$136
Vacancy
0%
$0
Maintenance
4%
$136
Other
25%
$853