Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.65% first-year return on $132k initial cash invested.
-10.65%
Cash On Cash
3.99%
Cap Rate
0.64
DSCR
$4,063
Rent
-$1,168
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
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$108k
Closing costs
1%
$5,409
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,063
Total Expenses
$5,231
Mortgage P&I
69%
$2,805
Property Taxes
7%
$265
Home Insurance
5%
$210
HOA
0%
$0
Property Management
15%
$609
CapEx
4%
$163
Vacancy
0%
$0
Maintenance
4%
$163
Other
25%
$1,016