Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.17% first-year return on $133k initial cash invested.
-15.17%
Cash On Cash
2.37%
Cap Rate
0.41
DSCR
$2,855
Rent
-$1,677
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$546k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$109k
Closing costs
1%
$5,459
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,855
Total Expenses
$4,532
Mortgage P&I
93%
$2,642
Property Taxes
12%
$329
Home Insurance
7%
$191
HOA
0%
$0
Property Management
15%
$428
CapEx
4%
$114
Vacancy
0%
$0
Maintenance
4%
$114
Other
25%
$714