Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.78% first-year return on $132k initial cash invested.
-12.78%
Cash On Cash
3.19%
Cap Rate
0.54
DSCR
$4,087
Rent
-$1,406
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$543k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$109k
Closing costs
1%
$5,429
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,087
Total Expenses
$5,493
Mortgage P&I
66%
$2,687
Property Taxes
16%
$659
Home Insurance
5%
$186
HOA
0%
$0
Property Management
15%
$613
CapEx
4%
$163
Vacancy
0%
$0
Maintenance
4%
$163
Other
25%
$1,022