Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.96% first-year return on $145k initial cash invested.
-17.96%
Cash On Cash
1.85%
Cap Rate
0.31
DSCR
$3,354
Rent
-$2,166
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$603k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$145k
Downpayment
20%
$121k
Closing costs
1%
$6,034
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,354
Total Expenses
$5,520
Mortgage P&I
88%
$2,964
Property Taxes
22%
$730
Home Insurance
6%
$217
HOA
0%
$0
Property Management
15%
$503
CapEx
4%
$134
Vacancy
0%
$0
Maintenance
4%
$134
Other
25%
$838