Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.54% first-year return on $134k initial cash invested.
-14.54%
Cash On Cash
2.74%
Cap Rate
0.46
DSCR
$3,422
Rent
-$1,629
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$555k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$134k
Downpayment
20%
$111k
Closing costs
1%
$5,547
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,422
Total Expenses
$5,051
Mortgage P&I
81%
$2,757
Property Taxes
13%
$450
Home Insurance
6%
$201
HOA
0%
$0
Property Management
15%
$513
CapEx
4%
$137
Vacancy
0%
$0
Maintenance
4%
$137
Other
25%
$856