Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.58% first-year return on $135k initial cash invested.
-14.58%
Cash On Cash
2.52%
Cap Rate
0.43
DSCR
$2,823
Rent
-$1,637
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$556k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$135k
Downpayment
20%
$111k
Closing costs
1%
$5,558
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,823
Total Expenses
$4,460
Mortgage P&I
95%
$2,692
Property Taxes
6%
$158
Home Insurance
7%
$201
HOA
2%
$54
Property Management
15%
$423
CapEx
4%
$113
Vacancy
0%
$0
Maintenance
4%
$113
Other
25%
$706