Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.82% first-year return on $132k initial cash invested.
-11.82%
Cash On Cash
3.38%
Cap Rate
0.57
DSCR
$3,922
Rent
-$1,300
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$543k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$109k
Closing costs
1%
$5,428
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,922
Total Expenses
$5,222
Mortgage P&I
68%
$2,672
Property Taxes
12%
$476
Home Insurance
5%
$192
HOA
0%
$0
Property Management
15%
$588
CapEx
4%
$157
Vacancy
0%
$0
Maintenance
4%
$157
Other
25%
$980