Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.14% first-year return on $134k initial cash invested.
-14.14%
Cash On Cash
2.69%
Cap Rate
0.46
DSCR
$3,316
Rent
-$1,574
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
$134k
Downpayment
20%
$110k
Closing costs
1%
$5,503
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,316
Total Expenses
$4,890
Mortgage P&I
81%
$2,676
Property Taxes
13%
$430
Home Insurance
6%
$192
HOA
0%
$0
Property Management
15%
$497
CapEx
4%
$133
Vacancy
0%
$0
Maintenance
4%
$133
Other
25%
$829