Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.06% first-year return on $130k initial cash invested.
-17.06%
Cash On Cash
1.82%
Cap Rate
0.32
DSCR
$2,622
Rent
-$1,841
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$531k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$106k
Closing costs
1%
$5,310
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,622
Total Expenses
$4,463
Mortgage P&I
97%
$2,541
Property Taxes
18%
$474
Home Insurance
7%
$189
HOA
0%
$0
Property Management
15%
$393
CapEx
4%
$105
Vacancy
0%
$0
Maintenance
4%
$105
Other
25%
$656