Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14% first-year return on $142k initial cash invested.
-14%
Cash On Cash
2.98%
Cap Rate
0.5
DSCR
$4,067
Rent
-$1,655
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$590k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$142k
Downpayment
20%
$118k
Closing costs
1%
$5,900
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,067
Total Expenses
$5,722
Mortgage P&I
73%
$2,957
Property Taxes
15%
$606
Home Insurance
5%
$206
HOA
0%
$0
Property Management
15%
$610
CapEx
4%
$163
Vacancy
0%
$0
Maintenance
4%
$163
Other
25%
$1,017