Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.53% first-year return on $144k initial cash invested.
-11.53%
Cash On Cash
3.54%
Cap Rate
0.59
DSCR
$4,125
Rent
-$1,387
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$602k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$120k
Closing costs
1%
$6,018
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,125
Total Expenses
$5,512
Mortgage P&I
73%
$2,996
Property Taxes
8%
$321
Home Insurance
5%
$215
HOA
0%
$0
Property Management
15%
$619
CapEx
4%
$165
Vacancy
0%
$0
Maintenance
4%
$165
Other
25%
$1,031