Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.81% first-year return on $127k initial cash invested.
-15.81%
Cash On Cash
2.31%
Cap Rate
0.4
DSCR
$3,855
Rent
-$1,669
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$518k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$104k
Closing costs
1%
$5,175
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,855
Total Expenses
$5,524
Mortgage P&I
65%
$2,510
Property Taxes
22%
$851
Home Insurance
5%
$187
HOA
3%
$126
Property Management
15%
$578
CapEx
4%
$154
Vacancy
0%
$0
Maintenance
4%
$154
Other
25%
$964