Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.43% first-year return on $138k initial cash invested.
-18.43%
Cash On Cash
1.65%
Cap Rate
0.28
DSCR
$3,079
Rent
-$2,117
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$571k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$138k
Downpayment
20%
$114k
Closing costs
1%
$5,707
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,079
Total Expenses
$5,196
Mortgage P&I
90%
$2,781
Property Taxes
24%
$736
Home Insurance
7%
$201
HOA
0%
$0
Property Management
15%
$462
CapEx
4%
$123
Vacancy
0%
$0
Maintenance
4%
$123
Other
25%
$770