Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.38% first-year return on $148k initial cash invested.
-11.38%
Cash On Cash
3.46%
Cap Rate
0.58
DSCR
$3,789
Rent
-$1,408
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
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$148k
Downpayment
20%
$119k
Closing costs
1%
$5,925
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$3,789
Total Expenses
$5,197
Mortgage P&I
78%
$2,964
Property Taxes
6%
$222
Home Insurance
5%
$192
HOA
0%
$0
Property Management
15%
$568
CapEx
4%
$152
Vacancy
0%
$0
Maintenance
4%
$152
Other
25%
$947