Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.33% first-year return on $130k initial cash invested.
-19.33%
Cash On Cash
1.25%
Cap Rate
0.21
DSCR
$1,678
Rent
-$2,088
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$532k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$106k
Closing costs
1%
$5,316
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,678
Total Expenses
$3,766
Mortgage P&I
153%
$2,573
Property Taxes
12%
$198
Home Insurance
11%
$189
HOA
0%
$0
Property Management
15%
$252
CapEx
4%
$67
Vacancy
0%
$0
Maintenance
4%
$67
Other
25%
$420