Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.17% first-year return on $132k initial cash invested.
-17.17%
Cash On Cash
1.98%
Cap Rate
0.33
DSCR
$2,735
Rent
-$1,883
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$541k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$108k
Closing costs
1%
$5,410
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,735
Total Expenses
$4,618
Mortgage P&I
97%
$2,665
Property Taxes
16%
$443
Home Insurance
7%
$198
HOA
0%
$0
Property Management
15%
$410
CapEx
4%
$109
Vacancy
0%
$0
Maintenance
4%
$109
Other
25%
$684