Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.18% first-year return on $136k initial cash invested.
-17.18%
Cash On Cash
2.02%
Cap Rate
0.34
DSCR
$2,510
Rent
-$1,941
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$560k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$136k
Downpayment
20%
$112k
Closing costs
1%
$5,600
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,510
Total Expenses
$4,451
Mortgage P&I
111%
$2,782
Property Taxes
11%
$269
Home Insurance
8%
$196
HOA
0%
$0
Property Management
15%
$376
CapEx
4%
$100
Vacancy
0%
$0
Maintenance
4%
$100
Other
25%
$628