Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.65% first-year return on $130k initial cash invested.
-15.65%
Cash On Cash
2.23%
Cap Rate
0.38
DSCR
$2,757
Rent
-$1,695
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$533k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$107k
Closing costs
1%
$5,331
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,757
Total Expenses
$4,452
Mortgage P&I
93%
$2,575
Property Taxes
13%
$370
Home Insurance
7%
$184
HOA
0%
$0
Property Management
15%
$414
CapEx
4%
$110
Vacancy
0%
$0
Maintenance
4%
$110
Other
25%
$689