Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.05% first-year return on $141k initial cash invested.
-15.05%
Cash On Cash
2.68%
Cap Rate
0.43
DSCR
$3,398
Rent
-$1,769
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$558k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$141k
Downpayment
20%
$112k
Closing costs
1%
$5,576
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$3,398
Total Expenses
$5,167
Mortgage P&I
85%
$2,877
Property Taxes
13%
$455
Home Insurance
6%
$203
HOA
0%
$0
Property Management
15%
$510
CapEx
4%
$136
Vacancy
0%
$0
Maintenance
4%
$136
Other
25%
$850