Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.41% first-year return on $134k initial cash invested.
-11.41%
Cash On Cash
3.46%
Cap Rate
0.58
DSCR
$3,547
Rent
-$1,269
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$550k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$134k
Downpayment
20%
$110k
Closing costs
1%
$5,500
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,547
Total Expenses
$4,816
Mortgage P&I
77%
$2,714
Property Taxes
6%
$207
Home Insurance
5%
$192
HOA
0%
$0
Property Management
15%
$532
CapEx
4%
$142
Vacancy
0%
$0
Maintenance
4%
$142
Other
25%
$887