Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.56% first-year return on $132k initial cash invested.
-25.56%
Cash On Cash
0.07%
Cap Rate
0.01
DSCR
$1,814
Rent
-$2,805
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$541k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$108k
Closing costs
1%
$5,414
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,814
Total Expenses
$4,619
Mortgage P&I
152%
$2,762
Property Taxes
44%
$793
Home Insurance
11%
$192
HOA
0%
$0
Property Management
15%
$272
CapEx
4%
$73
Vacancy
0%
$0
Maintenance
4%
$73
Other
25%
$454