Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.1% first-year return on $125k initial cash invested.
-17.1%
Cash On Cash
1.78%
Cap Rate
0.31
DSCR
$1,896
Rent
-$1,778
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$509k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$102k
Closing costs
1%
$5,086
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,896
Total Expenses
$3,674
Mortgage P&I
130%
$2,456
Property Taxes
7%
$124
Home Insurance
10%
$184
HOA
0%
$0
Property Management
15%
$284
CapEx
4%
$76
Vacancy
0%
$0
Maintenance
4%
$76
Other
25%
$474