Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.73% first-year return on $147k initial cash invested.
-11.73%
Cash On Cash
3.4%
Cap Rate
0.57
DSCR
$4,341
Rent
-$1,442
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$588k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$118k
Closing costs
1%
$5,880
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$4,341
Total Expenses
$5,783
Mortgage P&I
68%
$2,935
Property Taxes
13%
$561
Home Insurance
5%
$203
HOA
0%
$0
Property Management
15%
$651
CapEx
4%
$174
Vacancy
0%
$0
Maintenance
4%
$174
Other
25%
$1,085