Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.27% first-year return on $133k initial cash invested.
-23.27%
Cash On Cash
0.64%
Cap Rate
0.11
DSCR
$2,704
Rent
-$2,571
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$546k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$109k
Closing costs
1%
$5,457
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,704
Total Expenses
$5,275
Mortgage P&I
102%
$2,754
Property Taxes
38%
$1,025
Home Insurance
7%
$198
HOA
0%
$0
Property Management
15%
$406
CapEx
4%
$108
Vacancy
0%
$0
Maintenance
4%
$108
Other
25%
$676