Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.52% first-year return on $143k initial cash invested.
-14.52%
Cash On Cash
2.73%
Cap Rate
0.47
DSCR
$4,482
Rent
-$1,736
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$597k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$119k
Closing costs
1%
$5,974
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,482
Total Expenses
$6,218
Mortgage P&I
65%
$2,918
Property Taxes
20%
$887
Home Insurance
5%
$231
HOA
1%
$32
Property Management
15%
$672
CapEx
4%
$179
Vacancy
0%
$0
Maintenance
4%
$179
Other
25%
$1,120