Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.65% first-year return on $127k initial cash invested.
-12.65%
Cash On Cash
3.21%
Cap Rate
0.54
DSCR
$3,646
Rent
-$1,343
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$521k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$104k
Closing costs
1%
$5,209
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,646
Total Expenses
$4,989
Mortgage P&I
71%
$2,590
Property Taxes
13%
$461
Home Insurance
5%
$187
HOA
0%
$0
Property Management
15%
$547
CapEx
4%
$146
Vacancy
0%
$0
Maintenance
4%
$146
Other
25%
$912