Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.6% first-year return on $130k initial cash invested.
-17.6%
Cash On Cash
1.56%
Cap Rate
0.28
DSCR
$2,278
Rent
-$1,903
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$532k
Downpayment
20.0%
Interest Rate
5.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$106k
Closing costs
1%
$5,320
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,278
Total Expenses
$4,181
Mortgage P&I
110%
$2,503
Property Taxes
13%
$290
Home Insurance
10%
$224
HOA
3%
$70
Property Management
15%
$342
CapEx
4%
$91
Vacancy
0%
$0
Maintenance
4%
$91
Other
25%
$570