Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.99% first-year return on $133k initial cash invested.
-19.99%
Cash On Cash
1.3%
Cap Rate
0.22
DSCR
$2,851
Rent
-$2,221
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$549k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$110k
Closing costs
1%
$5,493
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,851
Total Expenses
$5,072
Mortgage P&I
95%
$2,702
Property Taxes
28%
$791
Home Insurance
7%
$210
HOA
0%
$0
Property Management
15%
$428
CapEx
4%
$114
Vacancy
0%
$0
Maintenance
4%
$114
Other
25%
$713