Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.17% first-year return on $133k initial cash invested.
-21.17%
Cash On Cash
0.92%
Cap Rate
0.16
DSCR
$2,534
Rent
-$2,342
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$546k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$109k
Closing costs
1%
$5,463
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,534
Total Expenses
$4,876
Mortgage P&I
105%
$2,661
Property Taxes
22%
$568
Home Insurance
8%
$192
HOA
9%
$239
Property Management
15%
$380
CapEx
4%
$101
Vacancy
0%
$0
Maintenance
4%
$101
Other
25%
$634