Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.49% first-year return on $142k initial cash invested.
-21.49%
Cash On Cash
0.68%
Cap Rate
0.12
DSCR
$1,338
Rent
-$2,540
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
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$142k
Downpayment
20%
$118k
Closing costs
1%
$5,898
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,338
Total Expenses
$3,878
Mortgage P&I
211%
$2,822
Property Taxes
15%
$207
Home Insurance
15%
$206
HOA
0%
$0
Property Management
15%
$201
CapEx
4%
$54
Vacancy
0%
$0
Maintenance
4%
$54
Other
25%
$334