Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.14% first-year return on $133k initial cash invested.
-15.14%
Cash On Cash
2.49%
Cap Rate
0.43
DSCR
$3,681
Rent
-$1,682
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$549k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$110k
Closing costs
1%
$5,490
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,681
Total Expenses
$5,363
Mortgage P&I
73%
$2,675
Property Taxes
20%
$730
Home Insurance
5%
$192
HOA
0%
$0
Property Management
15%
$552
CapEx
4%
$147
Vacancy
0%
$0
Maintenance
4%
$147
Other
25%
$920