Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.97% first-year return on $142k initial cash invested.
-10.97%
Cash On Cash
3.79%
Cap Rate
0.63
DSCR
$4,745
Rent
-$1,301
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$592k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$142k
Downpayment
20%
$118k
Closing costs
1%
$5,917
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,745
Total Expenses
$6,046
Mortgage P&I
63%
$2,980
Property Taxes
13%
$599
Home Insurance
4%
$189
HOA
0%
$0
Property Management
15%
$712
CapEx
4%
$190
Vacancy
0%
$0
Maintenance
4%
$190
Other
25%
$1,186