Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.62% first-year return on $127k initial cash invested.
-13.62%
Cash On Cash
2.85%
Cap Rate
0.49
DSCR
$3,647
Rent
-$1,443
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$520k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$104k
Closing costs
1%
$5,198
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,647
Total Expenses
$5,090
Mortgage P&I
69%
$2,532
Property Taxes
17%
$632
Home Insurance
5%
$175
HOA
0%
$0
Property Management
15%
$547
CapEx
4%
$146
Vacancy
0%
$0
Maintenance
4%
$146
Other
25%
$912