Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.46% first-year return on $136k initial cash invested.
-11.46%
Cash On Cash
3.44%
Cap Rate
0.57
DSCR
$3,814
Rent
-$1,303
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$535k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$136k
Downpayment
20%
$107k
Closing costs
1%
$5,354
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$3,814
Total Expenses
$5,117
Mortgage P&I
70%
$2,685
Property Taxes
11%
$413
Home Insurance
5%
$187
HOA
0%
$0
Property Management
15%
$572
CapEx
4%
$153
Vacancy
0%
$0
Maintenance
4%
$153
Other
25%
$954