Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.8% first-year return on $127k initial cash invested.
-17.8%
Cash On Cash
1.88%
Cap Rate
0.32
DSCR
$3,393
Rent
-$1,878
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$517k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$103k
Closing costs
1%
$5,171
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,393
Total Expenses
$5,271
Mortgage P&I
75%
$2,550
Property Taxes
27%
$905
Home Insurance
6%
$187
HOA
0%
$0
Property Management
15%
$509
CapEx
4%
$136
Vacancy
0%
$0
Maintenance
4%
$136
Other
25%
$848