Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.4% first-year return on $131k initial cash invested.
-14.4%
Cash On Cash
2.86%
Cap Rate
0.48
DSCR
$4,157
Rent
-$1,577
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$540k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$108k
Closing costs
1%
$5,401
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,157
Total Expenses
$5,734
Mortgage P&I
65%
$2,700
Property Taxes
21%
$853
Home Insurance
4%
$186
HOA
0%
$0
Property Management
15%
$624
CapEx
4%
$166
Vacancy
0%
$0
Maintenance
4%
$166
Other
25%
$1,039