Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.08% first-year return on $135k initial cash invested.
-19.08%
Cash On Cash
1.47%
Cap Rate
0.25
DSCR
$2,510
Rent
-$2,150
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$558k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$135k
Downpayment
20%
$112k
Closing costs
1%
$5,583
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,510
Total Expenses
$4,660
Mortgage P&I
109%
$2,733
Property Taxes
20%
$500
Home Insurance
8%
$198
HOA
1%
$25
Property Management
15%
$376
CapEx
4%
$100
Vacancy
0%
$0
Maintenance
4%
$100
Other
25%
$628