Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.35% first-year return on $132k initial cash invested.
-15.35%
Cash On Cash
2.76%
Cap Rate
0.44
DSCR
$3,072
Rent
-$1,683
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
$3,072
Total Expenses
$4,755
Mortgage P&I
91%
$2,805
Property Taxes
9%
$265
Home Insurance
7%
$210
HOA
0%
$0
Property Management
15%
$461
CapEx
4%
$123
Vacancy
0%
$0
Maintenance
4%
$123
Other
25%
$768