Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.13% first-year return on $130k initial cash invested.
-17.13%
Cash On Cash
1.75%
Cap Rate
0.31
DSCR
$2,358
Rent
-$1,856
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$534k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$107k
Closing costs
1%
$5,335
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,358
Total Expenses
$4,214
Mortgage P&I
108%
$2,542
Property Taxes
15%
$348
Home Insurance
8%
$192
HOA
0%
$0
Property Management
15%
$354
CapEx
4%
$94
Vacancy
0%
$0
Maintenance
4%
$94
Other
25%
$590