Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.38% first-year return on $126k initial cash invested.
-16.38%
Cash On Cash
2.33%
Cap Rate
0.39
DSCR
$3,401
Rent
-$1,715
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$512k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$102k
Closing costs
1%
$5,124
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,401
Total Expenses
$5,116
Mortgage P&I
76%
$2,576
Property Taxes
21%
$722
Home Insurance
5%
$186
HOA
0%
$0
Property Management
15%
$510
CapEx
4%
$136
Vacancy
0%
$0
Maintenance
4%
$136
Other
25%
$850