Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.37% first-year return on $128k initial cash invested.
-18.37%
Cash On Cash
1.68%
Cap Rate
0.28
DSCR
$2,555
Rent
-$1,953
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$522k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$104k
Closing costs
1%
$5,218
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,555
Total Expenses
$4,508
Mortgage P&I
101%
$2,581
Property Taxes
20%
$514
Home Insurance
7%
$187
HOA
0%
$0
Property Management
15%
$383
CapEx
4%
$102
Vacancy
0%
$0
Maintenance
4%
$102
Other
25%
$639