Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.14% first-year return on $131k initial cash invested.
-10.14%
Cash On Cash
3.74%
Cap Rate
0.62
DSCR
$3,645
Rent
-$1,110
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
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$102k
Closing costs
1%
$5,113
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$3,645
Total Expenses
$4,755
Mortgage P&I
70%
$2,556
Property Taxes
9%
$316
Home Insurance
4%
$133
HOA
0%
$0
Property Management
15%
$547
CapEx
4%
$146
Vacancy
0%
$0
Maintenance
4%
$146
Other
25%
$911