Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.94% first-year return on $127k initial cash invested.
-18.94%
Cash On Cash
1.25%
Cap Rate
0.22
DSCR
$1,941
Rent
-$2,002
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$518k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$104k
Closing costs
1%
$5,183
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,941
Total Expenses
$3,943
Mortgage P&I
127%
$2,464
Property Taxes
18%
$355
Home Insurance
10%
$192
HOA
0%
$0
Property Management
15%
$291
CapEx
4%
$78
Vacancy
0%
$0
Maintenance
4%
$78
Other
25%
$485