Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.81% first-year return on $134k initial cash invested.
-15.81%
Cash On Cash
2.15%
Cap Rate
0.37
DSCR
$2,835
Rent
-$1,766
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$552k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$134k
Downpayment
20%
$110k
Closing costs
1%
$5,524
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,835
Total Expenses
$4,601
Mortgage P&I
93%
$2,643
Property Taxes
14%
$402
Home Insurance
7%
$196
HOA
0%
$0
Property Management
15%
$425
CapEx
4%
$113
Vacancy
0%
$0
Maintenance
4%
$113
Other
25%
$709