Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.88% first-year return on $126k initial cash invested.
-17.88%
Cash On Cash
1.69%
Cap Rate
0.29
DSCR
$3,078
Rent
-$1,872
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$513k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$103k
Closing costs
1%
$5,126
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,078
Total Expenses
$4,950
Mortgage P&I
80%
$2,469
Property Taxes
27%
$837
Home Insurance
5%
$166
HOA
0%
$0
Property Management
15%
$462
CapEx
4%
$123
Vacancy
0%
$0
Maintenance
4%
$123
Other
25%
$770