Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.37% first-year return on $137k initial cash invested.
-12.37%
Cash On Cash
3.15%
Cap Rate
0.54
DSCR
$3,342
Rent
-$1,408
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$565k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$113k
Closing costs
1%
$5,648
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,342
Total Expenses
$4,750
Mortgage P&I
82%
$2,756
Property Taxes
6%
$188
Home Insurance
6%
$201
HOA
0%
$0
Property Management
15%
$501
CapEx
4%
$134
Vacancy
0%
$0
Maintenance
4%
$134
Other
25%
$836