Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.27% first-year return on $134k initial cash invested.
-14.27%
Cash On Cash
2.81%
Cap Rate
0.47
DSCR
$3,858
Rent
-$1,594
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$553k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$134k
Downpayment
20%
$111k
Closing costs
1%
$5,525
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,858
Total Expenses
$5,452
Mortgage P&I
71%
$2,734
Property Taxes
18%
$675
Home Insurance
5%
$192
HOA
0%
$0
Property Management
15%
$579
CapEx
4%
$154
Vacancy
0%
$0
Maintenance
4%
$154
Other
25%
$964