Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.47% first-year return on $127k initial cash invested.
-13.47%
Cash On Cash
2.79%
Cap Rate
0.48
DSCR
$3,379
Rent
-$1,424
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$519k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$104k
Closing costs
1%
$5,186
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,379
Total Expenses
$4,803
Mortgage P&I
74%
$2,493
Property Taxes
15%
$504
Home Insurance
5%
$184
HOA
0%
$0
Property Management
15%
$507
CapEx
4%
$135
Vacancy
0%
$0
Maintenance
4%
$135
Other
25%
$845