Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.04% first-year return on $126k initial cash invested.
-13.04%
Cash On Cash
2.88%
Cap Rate
0.5
DSCR
$3,793
Rent
-$1,371
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$515k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$103k
Closing costs
1%
$5,150
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,793
Total Expenses
$5,164
Mortgage P&I
65%
$2,457
Property Taxes
19%
$706
Home Insurance
5%
$180
HOA
0%
$0
Property Management
15%
$569
CapEx
4%
$152
Vacancy
0%
$0
Maintenance
4%
$152
Other
25%
$948