Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.42% first-year return on $141k initial cash invested.
-18.42%
Cash On Cash
1.7%
Cap Rate
0.29
DSCR
$2,766
Rent
-$2,158
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$584k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$141k
Downpayment
20%
$117k
Closing costs
1%
$5,839
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,766
Total Expenses
$4,924
Mortgage P&I
104%
$2,875
Property Taxes
19%
$512
Home Insurance
8%
$208
HOA
0%
$0
Property Management
15%
$415
CapEx
4%
$111
Vacancy
0%
$0
Maintenance
4%
$111
Other
25%
$692