Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.89% first-year return on $131k initial cash invested.
-13.89%
Cash On Cash
2.6%
Cap Rate
0.45
DSCR
$2,922
Rent
-$1,518
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$539k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$108k
Closing costs
1%
$5,390
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,922
Total Expenses
$4,440
Mortgage P&I
88%
$2,570
Property Taxes
5%
$159
Home Insurance
6%
$189
HOA
4%
$120
Property Management
15%
$438
CapEx
4%
$117
Vacancy
0%
$0
Maintenance
4%
$117
Other
25%
$730