Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.14% first-year return on $135k initial cash invested.
-10.14%
Cash On Cash
3.83%
Cap Rate
0.64
DSCR
$4,579
Rent
-$1,141
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$529k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$135k
Downpayment
20%
$106k
Closing costs
1%
$5,288
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$4,579
Total Expenses
$5,720
Mortgage P&I
58%
$2,644
Property Taxes
15%
$673
Home Insurance
4%
$180
HOA
1%
$25
Property Management
15%
$687
CapEx
4%
$183
Vacancy
0%
$0
Maintenance
4%
$183
Other
25%
$1,145