Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.74% first-year return on $143k initial cash invested.
-16.74%
Cash On Cash
2.12%
Cap Rate
0.36
DSCR
$3,474
Rent
-$1,997
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$596k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$119k
Closing costs
1%
$5,959
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,474
Total Expenses
$5,471
Mortgage P&I
84%
$2,910
Property Taxes
18%
$640
Home Insurance
6%
$214
HOA
1%
$40
Property Management
15%
$521
CapEx
4%
$139
Vacancy
0%
$0
Maintenance
4%
$139
Other
25%
$868