Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.16% first-year return on $131k initial cash invested.
-10.16%
Cash On Cash
3.75%
Cap Rate
0.64
DSCR
$3,867
Rent
-$1,105
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$536k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$107k
Closing costs
1%
$5,360
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,867
Total Expenses
$4,972
Mortgage P&I
68%
$2,625
Property Taxes
8%
$294
Home Insurance
5%
$196
HOA
0%
$0
Property Management
15%
$580
CapEx
4%
$155
Vacancy
0%
$0
Maintenance
4%
$155
Other
25%
$967