Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.6% first-year return on $131k initial cash invested.
-10.6%
Cash On Cash
3.61%
Cap Rate
0.6
DSCR
$3,548
Rent
-$1,160
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
$3,548
Total Expenses
$4,708
Mortgage P&I
72%
$2,556
Property Taxes
9%
$316
Home Insurance
4%
$133
HOA
0%
$0
Property Management
15%
$532
CapEx
4%
$142
Vacancy
0%
$0
Maintenance
4%
$142
Other
25%
$887