Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.7% first-year return on $133k initial cash invested.
-18.7%
Cash On Cash
1.55%
Cap Rate
0.27
DSCR
$2,678
Rent
-$2,069
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$547k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$109k
Closing costs
1%
$5,465
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,678
Total Expenses
$4,747
Mortgage P&I
100%
$2,670
Property Taxes
22%
$599
Home Insurance
7%
$192
HOA
0%
$0
Property Management
15%
$402
CapEx
4%
$107
Vacancy
0%
$0
Maintenance
4%
$107
Other
25%
$670