Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.65% first-year return on $128k initial cash invested.
-17.65%
Cash On Cash
1.93%
Cap Rate
0.32
DSCR
$2,458
Rent
-$1,886
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$525k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$105k
Closing costs
1%
$5,249
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,458
Total Expenses
$4,344
Mortgage P&I
107%
$2,634
Property Taxes
14%
$337
Home Insurance
7%
$184
HOA
0%
$10
Property Management
15%
$369
CapEx
4%
$98
Vacancy
0%
$0
Maintenance
4%
$98
Other
25%
$614