Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.4% first-year return on $132k initial cash invested.
-14.4%
Cash On Cash
2.58%
Cap Rate
0.44
DSCR
$3,176
Rent
-$1,582
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$542k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$108k
Closing costs
1%
$5,420
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,176
Total Expenses
$4,758
Mortgage P&I
82%
$2,620
Property Taxes
12%
$379
Home Insurance
7%
$210
HOA
1%
$25
Property Management
15%
$476
CapEx
4%
$127
Vacancy
0%
$0
Maintenance
4%
$127
Other
25%
$794