Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.95% first-year return on $137k initial cash invested.
-9.95%
Cash On Cash
3.78%
Cap Rate
0.65
DSCR
$4,027
Rent
-$1,140
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$569k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$114k
Closing costs
1%
$5,690
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,027
Total Expenses
$5,167
Mortgage P&I
69%
$2,772
Property Taxes
5%
$203
Home Insurance
5%
$199
HOA
1%
$60
Property Management
15%
$604
CapEx
4%
$161
Vacancy
0%
$0
Maintenance
4%
$161
Other
25%
$1,007