Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.76% first-year return on $131k initial cash invested.
-15.76%
Cash On Cash
2.21%
Cap Rate
0.38
DSCR
$2,854
Rent
-$1,719
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$538k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$108k
Closing costs
1%
$5,377
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,854
Total Expenses
$4,573
Mortgage P&I
91%
$2,595
Property Taxes
13%
$374
Home Insurance
7%
$192
HOA
1%
$42
Property Management
15%
$428
CapEx
4%
$114
Vacancy
0%
$0
Maintenance
4%
$114
Other
25%
$714