Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11% first-year return on $143k initial cash invested.
-11%
Cash On Cash
3.58%
Cap Rate
0.61
DSCR
$4,780
Rent
-$1,306
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$593k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$119k
Closing costs
1%
$5,929
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,780
Total Expenses
$6,086
Mortgage P&I
60%
$2,884
Property Taxes
13%
$634
Home Insurance
4%
$199
HOA
2%
$75
Property Management
15%
$717
CapEx
4%
$191
Vacancy
0%
$0
Maintenance
4%
$191
Other
25%
$1,195