Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.02% first-year return on $126k initial cash invested.
-13.02%
Cash On Cash
3.05%
Cap Rate
0.52
DSCR
$3,557
Rent
-$1,364
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$513k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$103k
Closing costs
1%
$5,128
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,557
Total Expenses
$4,921
Mortgage P&I
71%
$2,525
Property Taxes
14%
$509
Home Insurance
5%
$180
HOA
0%
$0
Property Management
15%
$534
CapEx
4%
$142
Vacancy
0%
$0
Maintenance
4%
$142
Other
25%
$889