Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.57% first-year return on $127k initial cash invested.
-23.57%
Cash On Cash
0.28%
Cap Rate
0.05
DSCR
$2,596
Rent
-$2,492
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$519k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$104k
Closing costs
1%
$5,185
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,596
Total Expenses
$5,088
Mortgage P&I
97%
$2,508
Property Taxes
11%
$296
Home Insurance
7%
$192
HOA
33%
$846
Property Management
15%
$389
CapEx
4%
$104
Vacancy
0%
$0
Maintenance
4%
$104
Other
25%
$649