Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.81% first-year return on $127k initial cash invested.
-13.81%
Cash On Cash
2.77%
Cap Rate
0.48
DSCR
$3,565
Rent
-$1,458
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$518k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$104k
Closing costs
1%
$5,176
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,565
Total Expenses
$5,023
Mortgage P&I
70%
$2,509
Property Taxes
17%
$606
Home Insurance
5%
$186
HOA
0%
$10
Property Management
15%
$535
CapEx
4%
$143
Vacancy
0%
$0
Maintenance
4%
$143
Other
25%
$891