Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.91% first-year return on $129k initial cash invested.
-14.91%
Cash On Cash
2.43%
Cap Rate
0.42
DSCR
$3,450
Rent
-$1,607
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$530k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$106k
Closing costs
1%
$5,301
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,450
Total Expenses
$5,057
Mortgage P&I
74%
$2,543
Property Taxes
15%
$517
Home Insurance
5%
$186
HOA
4%
$155
Property Management
15%
$518
CapEx
4%
$138
Vacancy
0%
$0
Maintenance
4%
$138
Other
25%
$862