Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.16% first-year return on $127k initial cash invested.
-15.16%
Cash On Cash
2.35%
Cap Rate
0.41
DSCR
$3,199
Rent
-$1,599
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$517k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$103k
Closing costs
1%
$5,171
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,199
Total Expenses
$4,798
Mortgage P&I
78%
$2,485
Property Taxes
12%
$384
Home Insurance
6%
$189
HOA
6%
$204
Property Management
15%
$480
CapEx
4%
$128
Vacancy
0%
$0
Maintenance
4%
$128
Other
25%
$800