Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.64% first-year return on $143k initial cash invested.
-20.64%
Cash On Cash
1.04%
Cap Rate
0.18
DSCR
$1,730
Rent
-$2,456
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$594k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$119k
Closing costs
1%
$5,943
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,730
Total Expenses
$4,186
Mortgage P&I
168%
$2,904
Property Taxes
15%
$260
Home Insurance
11%
$192
HOA
0%
$0
Property Management
15%
$260
CapEx
4%
$69
Vacancy
0%
$0
Maintenance
4%
$69
Other
25%
$432