Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.65% first-year return on $127k initial cash invested.
-14.65%
Cash On Cash
2.53%
Cap Rate
0.43
DSCR
$3,083
Rent
-$1,545
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$517k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$103k
Closing costs
1%
$5,168
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,083
Total Expenses
$4,628
Mortgage P&I
81%
$2,512
Property Taxes
14%
$438
Home Insurance
6%
$184
HOA
0%
$15
Property Management
15%
$462
CapEx
4%
$123
Vacancy
0%
$0
Maintenance
4%
$123
Other
25%
$771