Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.96% first-year return on $125k initial cash invested.
-17.96%
Cash On Cash
1.79%
Cap Rate
0.3
DSCR
$3,046
Rent
-$1,875
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$511k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$102k
Closing costs
1%
$5,108
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,046
Total Expenses
$4,921
Mortgage P&I
83%
$2,517
Property Taxes
15%
$457
Home Insurance
6%
$180
HOA
10%
$304
Property Management
15%
$457
CapEx
4%
$122
Vacancy
0%
$0
Maintenance
4%
$122
Other
25%
$762