Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.29% first-year return on $130k initial cash invested.
-11.29%
Cash On Cash
3.39%
Cap Rate
0.58
DSCR
$3,513
Rent
-$1,219
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$531k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$106k
Closing costs
1%
$5,311
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,513
Total Expenses
$4,732
Mortgage P&I
73%
$2,578
Property Taxes
8%
$275
Home Insurance
5%
$192
HOA
0%
$0
Property Management
15%
$527
CapEx
4%
$141
Vacancy
0%
$0
Maintenance
4%
$141
Other
25%
$878