Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.5% first-year return on $137k initial cash invested.
-19.5%
Cash On Cash
1.35%
Cap Rate
0.23
DSCR
$2,652
Rent
-$2,221
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$565k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$113k
Closing costs
1%
$5,652
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,652
Total Expenses
$4,873
Mortgage P&I
104%
$2,749
Property Taxes
25%
$650
Home Insurance
8%
$201
HOA
0%
$0
Property Management
15%
$398
CapEx
4%
$106
Vacancy
0%
$0
Maintenance
4%
$106
Other
25%
$663