Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.33% first-year return on $130k initial cash invested.
-13.33%
Cash On Cash
2.93%
Cap Rate
0.5
DSCR
$3,379
Rent
-$1,443
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$533k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$107k
Closing costs
1%
$5,328
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,379
Total Expenses
$4,822
Mortgage P&I
77%
$2,607
Property Taxes
12%
$401
Home Insurance
6%
$192
HOA
0%
$0
Property Management
15%
$507
CapEx
4%
$135
Vacancy
0%
$0
Maintenance
4%
$135
Other
25%
$845