Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.13% first-year return on $127k initial cash invested.
-13.13%
Cash On Cash
2.86%
Cap Rate
0.5
DSCR
$3,464
Rent
-$1,394
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$521k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$104k
Closing costs
1%
$5,209
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,464
Total Expenses
$4,858
Mortgage P&I
72%
$2,497
Property Taxes
15%
$522
Home Insurance
5%
$175
HOA
0%
$0
Property Management
15%
$520
CapEx
4%
$139
Vacancy
0%
$0
Maintenance
4%
$139
Other
25%
$866