Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.22% first-year return on $144k initial cash invested.
-26.22%
Cash On Cash
-0.21%
Cap Rate
-0.04
DSCR
$1,842
Rent
-$3,146
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$600k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$120k
Closing costs
1%
$6,000
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,842
Total Expenses
$4,988
Mortgage P&I
161%
$2,966
Property Taxes
49%
$899
Home Insurance
11%
$210
HOA
2%
$29
Property Management
15%
$276
CapEx
4%
$74
Vacancy
0%
$0
Maintenance
4%
$74
Other
25%
$460