Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.71% first-year return on $129k initial cash invested.
-16.71%
Cash On Cash
2.08%
Cap Rate
0.35
DSCR
$2,810
Rent
-$1,791
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$527k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$105k
Closing costs
1%
$5,266
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,810
Total Expenses
$4,601
Mortgage P&I
92%
$2,593
Property Taxes
17%
$474
Home Insurance
7%
$186
HOA
0%
$0
Property Management
15%
$422
CapEx
4%
$112
Vacancy
0%
$0
Maintenance
4%
$112
Other
25%
$702