Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.8% first-year return on $141k initial cash invested.
-14.8%
Cash On Cash
2.45%
Cap Rate
0.43
DSCR
$3,067
Rent
-$1,744
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$588k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$141k
Downpayment
20%
$118k
Closing costs
1%
$5,877
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,067
Total Expenses
$4,811
Mortgage P&I
92%
$2,822
Property Taxes
9%
$283
Home Insurance
7%
$208
HOA
1%
$25
Property Management
15%
$460
CapEx
4%
$123
Vacancy
0%
$0
Maintenance
4%
$123
Other
25%
$767