Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.19% first-year return on $134k initial cash invested.
-10.19%
Cash On Cash
3.79%
Cap Rate
0.64
DSCR
$4,400
Rent
-$1,136
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$552k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$134k
Downpayment
20%
$110k
Closing costs
1%
$5,515
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,400
Total Expenses
$5,536
Mortgage P&I
61%
$2,702
Property Taxes
11%
$498
Home Insurance
5%
$224
HOA
0%
$0
Property Management
15%
$660
CapEx
4%
$176
Vacancy
0%
$0
Maintenance
4%
$176
Other
25%
$1,100