Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.31% first-year return on $138k initial cash invested.
-11.31%
Cash On Cash
3.67%
Cap Rate
0.61
DSCR
$4,601
Rent
-$1,300
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$571k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$138k
Downpayment
20%
$114k
Closing costs
1%
$5,711
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,601
Total Expenses
$5,901
Mortgage P&I
62%
$2,861
Property Taxes
9%
$403
Home Insurance
4%
$205
HOA
5%
$224
Property Management
15%
$690
CapEx
4%
$184
Vacancy
0%
$0
Maintenance
4%
$184
Other
25%
$1,150