Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.69% first-year return on $133k initial cash invested.
-10.69%
Cash On Cash
3.61%
Cap Rate
0.62
DSCR
$4,635
Rent
-$1,186
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$548k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$110k
Closing costs
1%
$5,480
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,635
Total Expenses
$5,821
Mortgage P&I
57%
$2,649
Property Taxes
16%
$759
Home Insurance
4%
$189
HOA
0%
$0
Property Management
15%
$695
CapEx
4%
$185
Vacancy
0%
$0
Maintenance
4%
$185
Other
25%
$1,159