Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.94% first-year return on $126k initial cash invested.
-18.94%
Cash On Cash
1.51%
Cap Rate
0.26
DSCR
$2,542
Rent
-$1,988
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$514k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$103k
Closing costs
1%
$5,140
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,542
Total Expenses
$4,530
Mortgage P&I
100%
$2,532
Property Taxes
24%
$602
Home Insurance
7%
$175
HOA
0%
$0
Property Management
15%
$381
CapEx
4%
$102
Vacancy
0%
$0
Maintenance
4%
$102
Other
25%
$636