Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.92% first-year return on $129k initial cash invested.
-12.92%
Cash On Cash
3.1%
Cap Rate
0.53
DSCR
$3,948
Rent
-$1,388
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$528k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$106k
Closing costs
1%
$5,283
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,948
Total Expenses
$5,336
Mortgage P&I
66%
$2,593
Property Taxes
13%
$531
Home Insurance
5%
$192
HOA
3%
$125
Property Management
15%
$592
CapEx
4%
$158
Vacancy
0%
$0
Maintenance
4%
$158
Other
25%
$987