Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.78% first-year return on $136k initial cash invested.
-13.78%
Cash On Cash
3.09%
Cap Rate
0.5
DSCR
$3,573
Rent
-$1,563
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$562k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$136k
Downpayment
20%
$112k
Closing costs
1%
$5,622
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,573
Total Expenses
$5,136
Mortgage P&I
80%
$2,867
Property Taxes
10%
$353
Home Insurance
6%
$201
HOA
0%
$0
Property Management
15%
$536
CapEx
4%
$143
Vacancy
0%
$0
Maintenance
4%
$143
Other
25%
$893