Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.01% first-year return on $142k initial cash invested.
-13.01%
Cash On Cash
3.02%
Cap Rate
0.52
DSCR
$3,664
Rent
-$1,544
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$592k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$142k
Downpayment
20%
$118k
Closing costs
1%
$5,923
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,664
Total Expenses
$5,208
Mortgage P&I
79%
$2,887
Property Taxes
10%
$352
Home Insurance
6%
$209
HOA
0%
$0
Property Management
15%
$550
CapEx
4%
$147
Vacancy
0%
$0
Maintenance
4%
$147
Other
25%
$916