Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.22% first-year return on $145k initial cash invested.
-16.22%
Cash On Cash
2.13%
Cap Rate
0.37
DSCR
$2,462
Rent
-$1,962
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$605k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$145k
Downpayment
20%
$121k
Closing costs
1%
$6,054
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,462
Total Expenses
$4,424
Mortgage P&I
119%
$2,938
Property Taxes
3%
$83
Home Insurance
9%
$222
HOA
0%
$0
Property Management
15%
$369
CapEx
4%
$98
Vacancy
0%
$0
Maintenance
4%
$98
Other
25%
$616