Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.57% first-year return on $131k initial cash invested.
-18.57%
Cash On Cash
1.56%
Cap Rate
0.27
DSCR
$2,317
Rent
-$2,031
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$108k
Closing costs
1%
$5,391
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,317
Total Expenses
$4,348
Mortgage P&I
114%
$2,641
Property Taxes
17%
$403
Home Insurance
8%
$191
HOA
0%
$0
Property Management
15%
$348
CapEx
4%
$93
Vacancy
0%
$0
Maintenance
4%
$93
Other
25%
$579