Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.13% first-year return on $129k initial cash invested.
-10.13%
Cash On Cash
3.65%
Cap Rate
0.64
DSCR
$4,291
Rent
-$1,092
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$530k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$106k
Closing costs
1%
$5,300
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,291
Total Expenses
$5,383
Mortgage P&I
59%
$2,531
Property Taxes
14%
$602
Home Insurance
4%
$189
HOA
0%
$0
Property Management
15%
$644
CapEx
4%
$172
Vacancy
0%
$0
Maintenance
4%
$172
Other
25%
$1,073