Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.03% first-year return on $133k initial cash invested.
-17.03%
Cash On Cash
1.99%
Cap Rate
0.34
DSCR
$3,532
Rent
-$1,893
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$550k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$110k
Closing costs
1%
$5,496
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,532
Total Expenses
$5,425
Mortgage P&I
75%
$2,664
Property Taxes
24%
$858
Home Insurance
6%
$208
HOA
0%
$0
Property Management
15%
$530
CapEx
4%
$141
Vacancy
0%
$0
Maintenance
4%
$141
Other
25%
$883