Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.39% first-year return on $143k initial cash invested.
-18.39%
Cash On Cash
1.61%
Cap Rate
0.28
DSCR
$2,735
Rent
-$2,194
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$119k
Closing costs
1%
$5,962
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,735
Total Expenses
$4,929
Mortgage P&I
105%
$2,884
Property Taxes
19%
$518
Home Insurance
8%
$215
HOA
0%
$0
Property Management
15%
$410
CapEx
4%
$109
Vacancy
0%
$0
Maintenance
4%
$109
Other
25%
$684