Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.53% first-year return on $134k initial cash invested.
-21.53%
Cash On Cash
0.84%
Cap Rate
0.14
DSCR
$2,051
Rent
-$2,406
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$553k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$134k
Downpayment
20%
$111k
Closing costs
1%
$5,530
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,051
Total Expenses
$4,457
Mortgage P&I
132%
$2,713
Property Taxes
12%
$255
Home Insurance
10%
$201
HOA
15%
$303
Property Management
15%
$308
CapEx
4%
$82
Vacancy
0%
$0
Maintenance
4%
$82
Other
25%
$513