Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.06% first-year return on $141k initial cash invested.
-10.06%
Cash On Cash
3.94%
Cap Rate
0.65
DSCR
$4,772
Rent
-$1,180
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$556k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$141k
Downpayment
20%
$111k
Closing costs
1%
$5,559
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$4,772
Total Expenses
$5,952
Mortgage P&I
59%
$2,814
Property Taxes
11%
$546
Home Insurance
4%
$192
HOA
2%
$109
Property Management
15%
$716
CapEx
4%
$191
Vacancy
0%
$0
Maintenance
4%
$191
Other
25%
$1,193