Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.28% first-year return on $135k initial cash invested.
-11.28%
Cash On Cash
3.37%
Cap Rate
0.57
DSCR
$3,970
Rent
-$1,268
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$528k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$135k
Downpayment
20%
$106k
Closing costs
1%
$5,279
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$3,970
Total Expenses
$5,238
Mortgage P&I
65%
$2,593
Property Taxes
14%
$564
Home Insurance
4%
$175
HOA
0%
$0
Property Management
15%
$596
CapEx
4%
$159
Vacancy
0%
$0
Maintenance
4%
$159
Other
25%
$992