Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.99% first-year return on $133k initial cash invested.
-12.99%
Cash On Cash
2.96%
Cap Rate
0.51
DSCR
$3,399
Rent
-$1,440
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$548k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$110k
Closing costs
1%
$5,478
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,399
Total Expenses
$4,839
Mortgage P&I
78%
$2,656
Property Taxes
8%
$275
Home Insurance
6%
$191
HOA
3%
$85
Property Management
15%
$510
CapEx
4%
$136
Vacancy
0%
$0
Maintenance
4%
$136
Other
25%
$850