Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.2% first-year return on $137k initial cash invested.
-14.2%
Cash On Cash
3.14%
Cap Rate
0.51
DSCR
$3,847
Rent
-$1,621
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$595k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$119k
Closing costs
1%
$5,950
Rehab
0%
$0
Furnishing
2%
$12,000
Cashflow
Total Income
$3,847
Total Expenses
$5,468
Mortgage P&I
79%
$3,022
Property Taxes
10%
$391
Home Insurance
5%
$208
HOA
0%
$0
Property Management
15%
$577
CapEx
4%
$154
Vacancy
0%
$0
Maintenance
4%
$154
Other
25%
$962