Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -26.98% first-year return on $135k initial cash invested.
-26.98%
Cash On Cash
-0.31%
Cap Rate
-0.05
DSCR
$2,734
Rent
-$3,044
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$559k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$135k
Downpayment
20%
$112k
Closing costs
1%
$5,590
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,734
Total Expenses
$5,778
Mortgage P&I
102%
$2,789
Property Taxes
50%
$1,376
Home Insurance
7%
$196
HOA
4%
$105
Property Management
15%
$410
CapEx
4%
$109
Vacancy
0%
$0
Maintenance
4%
$109
Other
25%
$684