Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.75% first-year return on $141k initial cash invested.
-12.75%
Cash On Cash
3.12%
Cap Rate
0.53
DSCR
$4,031
Rent
-$1,500
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$586k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$141k
Downpayment
20%
$117k
Closing costs
1%
$5,864
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,031
Total Expenses
$5,531
Mortgage P&I
71%
$2,864
Property Taxes
12%
$486
Home Insurance
5%
$206
HOA
1%
$40
Property Management
15%
$605
CapEx
4%
$161
Vacancy
0%
$0
Maintenance
4%
$161
Other
25%
$1,008