Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.16% first-year return on $106k initial cash invested.
-22.16%
Cash On Cash
1.67%
Cap Rate
0.28
DSCR
$2,845
Rent
-$1,962
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$506k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$106k
Downpayment
20%
$101k
Closing costs
1%
$5,060
Rehab
0%
$0
Furnishing
0%
$1
Cashflow
Total Income
$2,845
Total Expenses
$4,807
Mortgage P&I
90%
$2,554
Property Taxes
25%
$710
Home Insurance
6%
$177
HOA
0%
$0
Property Management
15%
$427
CapEx
4%
$114
Vacancy
0%
$0
Maintenance
4%
$114
Other
25%
$711