Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.46% first-year return on $133k initial cash invested.
-16.46%
Cash On Cash
2.14%
Cap Rate
0.37
DSCR
$3,461
Rent
-$1,822
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$547k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$109k
Closing costs
1%
$5,469
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,461
Total Expenses
$5,283
Mortgage P&I
77%
$2,660
Property Taxes
15%
$535
Home Insurance
6%
$203
HOA
7%
$225
Property Management
15%
$519
CapEx
4%
$138
Vacancy
0%
$0
Maintenance
4%
$138
Other
25%
$865