Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.78% first-year return on $139k initial cash invested.
-11.78%
Cash On Cash
3.37%
Cap Rate
0.58
DSCR
$4,837
Rent
-$1,368
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$578k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$116k
Closing costs
1%
$5,780
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,837
Total Expenses
$6,205
Mortgage P&I
58%
$2,797
Property Taxes
12%
$564
Home Insurance
4%
$202
HOA
7%
$321
Property Management
15%
$726
CapEx
4%
$193
Vacancy
0%
$0
Maintenance
4%
$193
Other
25%
$1,209