Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.09% first-year return on $144k initial cash invested.
-15.09%
Cash On Cash
2.61%
Cap Rate
0.44
DSCR
$4,597
Rent
-$1,815
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$601k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$120k
Closing costs
1%
$6,014
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,597
Total Expenses
$6,412
Mortgage P&I
64%
$2,938
Property Taxes
15%
$709
Home Insurance
5%
$238
HOA
7%
$320
Property Management
15%
$690
CapEx
4%
$184
Vacancy
0%
$0
Maintenance
4%
$184
Other
25%
$1,149