Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.7% first-year return on $131k initial cash invested.
-13.7%
Cash On Cash
2.97%
Cap Rate
0.49
DSCR
$3,057
Rent
-$1,498
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$539k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$108k
Closing costs
1%
$5,390
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,057
Total Expenses
$4,555
Mortgage P&I
89%
$2,710
Property Taxes
6%
$189
Home Insurance
6%
$189
HOA
0%
$0
Property Management
15%
$459
CapEx
4%
$122
Vacancy
0%
$0
Maintenance
4%
$122
Other
25%
$764