Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.61% first-year return on $146k initial cash invested.
-17.61%
Cash On Cash
2.08%
Cap Rate
0.34
DSCR
$3,095
Rent
-$2,142
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$609k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$146k
Downpayment
20%
$122k
Closing costs
1%
$6,092
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,095
Total Expenses
$5,237
Mortgage P&I
99%
$3,073
Property Taxes
13%
$406
Home Insurance
8%
$262
HOA
0%
$10
Property Management
15%
$464
CapEx
4%
$124
Vacancy
0%
$0
Maintenance
4%
$124
Other
25%
$774