Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.34% first-year return on $143k initial cash invested.
-18.34%
Cash On Cash
1.45%
Cap Rate
0.26
DSCR
$2,668
Rent
-$2,187
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$596k
Downpayment
20.0%
Interest Rate
5.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$119k
Closing costs
1%
$5,956
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,668
Total Expenses
$4,855
Mortgage P&I
105%
$2,799
Property Taxes
21%
$565
Home Insurance
8%
$210
HOA
0%
$0
Property Management
15%
$400
CapEx
4%
$107
Vacancy
0%
$0
Maintenance
4%
$107
Other
25%
$667