Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.09% first-year return on $127k initial cash invested.
-13.09%
Cash On Cash
2.97%
Cap Rate
0.51
DSCR
$3,629
Rent
-$1,384
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$518k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$104k
Closing costs
1%
$5,184
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,629
Total Expenses
$5,013
Mortgage P&I
70%
$2,523
Property Taxes
16%
$567
Home Insurance
5%
$182
HOA
0%
$0
Property Management
15%
$544
CapEx
4%
$145
Vacancy
0%
$0
Maintenance
4%
$145
Other
25%
$907