Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.25% first-year return on $130k initial cash invested.
-16.25%
Cash On Cash
2.19%
Cap Rate
0.37
DSCR
$3,289
Rent
-$1,759
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$533k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$107k
Closing costs
1%
$5,329
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,289
Total Expenses
$5,048
Mortgage P&I
79%
$2,599
Property Taxes
21%
$697
Home Insurance
5%
$173
HOA
0%
$0
Property Management
15%
$493
CapEx
4%
$132
Vacancy
0%
$0
Maintenance
4%
$132
Other
25%
$822