Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.79% first-year return on $129k initial cash invested.
-14.79%
Cash On Cash
2.44%
Cap Rate
0.42
DSCR
$2,682
Rent
-$1,584
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$526k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$105k
Closing costs
1%
$5,262
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,682
Total Expenses
$4,266
Mortgage P&I
95%
$2,546
Property Taxes
9%
$247
Home Insurance
7%
$187
HOA
0%
$0
Property Management
15%
$402
CapEx
4%
$107
Vacancy
0%
$0
Maintenance
4%
$107
Other
25%
$670