Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.54% first-year return on $143k initial cash invested.
-19.54%
Cash On Cash
1.24%
Cap Rate
0.22
DSCR
$2,358
Rent
-$2,337
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$598k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$120k
Closing costs
1%
$5,976
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,358
Total Expenses
$4,695
Mortgage P&I
121%
$2,861
Property Taxes
16%
$368
Home Insurance
9%
$216
HOA
5%
$118
Property Management
15%
$354
CapEx
4%
$94
Vacancy
0%
$0
Maintenance
4%
$94
Other
25%
$590