Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.27% first-year return on $144k initial cash invested.
-16.27%
Cash On Cash
2.2%
Cap Rate
0.38
DSCR
$3,198
Rent
-$1,959
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$602k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$120k
Closing costs
1%
$6,022
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,198
Total Expenses
$5,157
Mortgage P&I
92%
$2,937
Property Taxes
15%
$474
Home Insurance
7%
$210
HOA
0%
$0
Property Management
15%
$480
CapEx
4%
$128
Vacancy
0%
$0
Maintenance
4%
$128
Other
25%
$800