Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.24% first-year return on $143k initial cash invested.
-18.24%
Cash On Cash
1.49%
Cap Rate
0.25
DSCR
$3,210
Rent
-$2,176
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$539k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$108k
Closing costs
1%
$5,388
Rehab
0%
$0
Furnishing
6%
$30,000
Cashflow
Total Income
$3,210
Total Expenses
$5,386
Mortgage P&I
85%
$2,718
Property Taxes
21%
$663
Home Insurance
7%
$210
HOA
8%
$255
Property Management
15%
$482
CapEx
4%
$128
Vacancy
0%
$0
Maintenance
4%
$128
Other
25%
$802