Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.99% first-year return on $142k initial cash invested.
-16.99%
Cash On Cash
2.05%
Cap Rate
0.35
DSCR
$3,683
Rent
-$2,010
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$590k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$142k
Downpayment
20%
$118k
Closing costs
1%
$5,902
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,683
Total Expenses
$5,693
Mortgage P&I
78%
$2,873
Property Taxes
23%
$843
Home Insurance
6%
$210
HOA
0%
$0
Property Management
15%
$552
CapEx
4%
$147
Vacancy
0%
$0
Maintenance
4%
$147
Other
25%
$921