Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.18% first-year return on $130k initial cash invested.
-10.18%
Cash On Cash
3.77%
Cap Rate
0.64
DSCR
$3,719
Rent
-$1,102
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$533k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$107k
Closing costs
1%
$5,326
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,719
Total Expenses
$4,821
Mortgage P&I
71%
$2,628
Property Taxes
6%
$220
Home Insurance
5%
$187
HOA
0%
$0
Property Management
15%
$558
CapEx
4%
$149
Vacancy
0%
$0
Maintenance
4%
$149
Other
25%
$930