Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.75% first-year return on $131k initial cash invested.
-16.75%
Cash On Cash
2.12%
Cap Rate
0.36
DSCR
$2,760
Rent
-$1,834
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$540k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$108k
Closing costs
1%
$5,399
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,760
Total Expenses
$4,594
Mortgage P&I
97%
$2,678
Property Taxes
15%
$403
Home Insurance
7%
$189
HOA
0%
$0
Property Management
15%
$414
CapEx
4%
$110
Vacancy
0%
$0
Maintenance
4%
$110
Other
25%
$690