Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.24% first-year return on $132k initial cash invested.
-9.24%
Cash On Cash
4.25%
Cap Rate
0.7
DSCR
$4,550
Rent
-$1,014
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$542k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$108k
Closing costs
1%
$5,415
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,550
Total Expenses
$5,564
Mortgage P&I
60%
$2,750
Property Taxes
9%
$421
Home Insurance
4%
$192
HOA
0%
$17
Property Management
15%
$682
CapEx
4%
$182
Vacancy
0%
$0
Maintenance
4%
$182
Other
25%
$1,138