Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.49% first-year return on $131k initial cash invested.
-11.49%
Cash On Cash
3.35%
Cap Rate
0.58
DSCR
$3,757
Rent
-$1,258
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$540k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$108k
Closing costs
1%
$5,399
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,757
Total Expenses
$5,015
Mortgage P&I
70%
$2,614
Property Taxes
9%
$321
Home Insurance
5%
$189
HOA
2%
$88
Property Management
15%
$564
CapEx
4%
$150
Vacancy
0%
$0
Maintenance
4%
$150
Other
25%
$939