Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.67% first-year return on $128k initial cash invested.
-15.67%
Cash On Cash
2.32%
Cap Rate
0.4
DSCR
$3,732
Rent
-$1,667
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$522k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$104k
Closing costs
1%
$5,222
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,732
Total Expenses
$5,399
Mortgage P&I
68%
$2,526
Property Taxes
12%
$444
Home Insurance
5%
$188
HOA
12%
$450
Property Management
15%
$560
CapEx
4%
$149
Vacancy
0%
$0
Maintenance
4%
$149
Other
25%
$933