Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.55% first-year return on $141k initial cash invested.
-15.55%
Cash On Cash
2.47%
Cap Rate
0.42
DSCR
$4,326
Rent
-$1,822
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$584k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$141k
Downpayment
20%
$117k
Closing costs
1%
$5,839
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,326
Total Expenses
$6,148
Mortgage P&I
66%
$2,850
Property Taxes
23%
$1,015
Home Insurance
5%
$206
HOA
0%
$0
Property Management
15%
$649
CapEx
4%
$173
Vacancy
0%
$0
Maintenance
4%
$173
Other
25%
$1,082