Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.23% first-year return on $130k initial cash invested.
-20.23%
Cash On Cash
1.14%
Cap Rate
0.19
DSCR
$2,057
Rent
-$2,197
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$535k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$107k
Closing costs
1%
$5,350
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,057
Total Expenses
$4,254
Mortgage P&I
128%
$2,624
Property Taxes
22%
$451
Home Insurance
9%
$192
HOA
0%
$0
Property Management
15%
$309
CapEx
4%
$82
Vacancy
0%
$0
Maintenance
4%
$82
Other
25%
$514