Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.04% first-year return on $143k initial cash invested.
-19.04%
Cash On Cash
1.4%
Cap Rate
0.24
DSCR
$2,446
Rent
-$2,272
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$596k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$119k
Closing costs
1%
$5,962
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,446
Total Expenses
$4,718
Mortgage P&I
117%
$2,868
Property Taxes
14%
$348
Home Insurance
9%
$214
HOA
5%
$113
Property Management
15%
$367
CapEx
4%
$98
Vacancy
0%
$0
Maintenance
4%
$98
Other
25%
$612