Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.52% first-year return on $126k initial cash invested.
-14.52%
Cash On Cash
2.61%
Cap Rate
0.44
DSCR
$3,043
Rent
-$1,526
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$515k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$103k
Closing costs
1%
$5,149
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,043
Total Expenses
$4,569
Mortgage P&I
83%
$2,525
Property Taxes
13%
$403
Home Insurance
6%
$180
HOA
0%
$0
Property Management
15%
$456
CapEx
4%
$122
Vacancy
0%
$0
Maintenance
4%
$122
Other
25%
$761