Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.84% first-year return on $131k initial cash invested.
-14.84%
Cash On Cash
2.77%
Cap Rate
0.46
DSCR
$3,614
Rent
-$1,626
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$540k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$108k
Closing costs
1%
$5,403
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,614
Total Expenses
$5,240
Mortgage P&I
75%
$2,728
Property Taxes
16%
$592
Home Insurance
5%
$184
HOA
0%
$0
Property Management
15%
$542
CapEx
4%
$145
Vacancy
0%
$0
Maintenance
4%
$145
Other
25%
$904