Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.83% first-year return on $125k initial cash invested.
-20.83%
Cash On Cash
0.89%
Cap Rate
0.15
DSCR
$2,188
Rent
-$2,175
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$511k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$102k
Closing costs
1%
$5,110
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,188
Total Expenses
$4,363
Mortgage P&I
113%
$2,466
Property Taxes
21%
$454
Home Insurance
8%
$184
HOA
10%
$208
Property Management
15%
$328
CapEx
4%
$88
Vacancy
0%
$0
Maintenance
4%
$88
Other
25%
$547