Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.5% first-year return on $133k initial cash invested.
-14.5%
Cash On Cash
2.84%
Cap Rate
0.47
DSCR
$4,035
Rent
-$1,613
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$550k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$110k
Closing costs
1%
$5,499
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,035
Total Expenses
$5,648
Mortgage P&I
68%
$2,752
Property Taxes
19%
$768
Home Insurance
5%
$192
HOA
0%
$0
Property Management
15%
$605
CapEx
4%
$161
Vacancy
0%
$0
Maintenance
4%
$161
Other
25%
$1,009