Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.81% first-year return on $139k initial cash invested.
-9.81%
Cash On Cash
3.91%
Cap Rate
0.67
DSCR
$4,974
Rent
-$1,137
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$577k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$115k
Closing costs
1%
$5,766
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,974
Total Expenses
$6,111
Mortgage P&I
57%
$2,817
Property Taxes
15%
$732
Home Insurance
4%
$174
HOA
0%
$0
Property Management
15%
$746
CapEx
4%
$199
Vacancy
0%
$0
Maintenance
4%
$199
Other
25%
$1,244