Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.56% first-year return on $126k initial cash invested.
-14.56%
Cash On Cash
2.65%
Cap Rate
0.45
DSCR
$3,344
Rent
-$1,531
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$515k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$103k
Closing costs
1%
$5,153
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,344
Total Expenses
$4,875
Mortgage P&I
76%
$2,537
Property Taxes
17%
$561
Home Insurance
5%
$171
HOA
0%
$0
Property Management
15%
$502
CapEx
4%
$134
Vacancy
0%
$0
Maintenance
4%
$134
Other
25%
$836