Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.1% first-year return on $137k initial cash invested.
-10.1%
Cash On Cash
3.79%
Cap Rate
0.65
DSCR
$4,366
Rent
-$1,156
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$568k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$114k
Closing costs
1%
$5,684
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,366
Total Expenses
$5,522
Mortgage P&I
64%
$2,774
Property Taxes
10%
$444
Home Insurance
5%
$201
HOA
0%
$6
Property Management
15%
$655
CapEx
4%
$175
Vacancy
0%
$0
Maintenance
4%
$175
Other
25%
$1,092