Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.16% first-year return on $138k initial cash invested.
-22.16%
Cash On Cash
0.78%
Cap Rate
0.13
DSCR
$2,120
Rent
-$2,545
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$138k
Downpayment
20%
$114k
Closing costs
1%
$5,705
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,120
Total Expenses
$4,665
Mortgage P&I
133%
$2,830
Property Taxes
27%
$579
Home Insurance
9%
$200
HOA
2%
$38
Property Management
15%
$318
CapEx
4%
$85
Vacancy
0%
$0
Maintenance
4%
$85
Other
25%
$530