Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.05% first-year return on $142k initial cash invested.
-12.05%
Cash On Cash
3.23%
Cap Rate
0.55
DSCR
$3,726
Rent
-$1,430
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$593k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$142k
Downpayment
20%
$119k
Closing costs
1%
$5,925
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,726
Total Expenses
$5,156
Mortgage P&I
77%
$2,874
Property Taxes
7%
$276
Home Insurance
6%
$217
HOA
0%
$0
Property Management
15%
$559
CapEx
4%
$149
Vacancy
0%
$0
Maintenance
4%
$149
Other
25%
$932