Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.51% first-year return on $126k initial cash invested.
-16.51%
Cash On Cash
1.99%
Cap Rate
0.34
DSCR
$2,120
Rent
-$1,727
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$512k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$102k
Closing costs
1%
$5,120
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,120
Total Expenses
$3,847
Mortgage P&I
117%
$2,489
Property Taxes
7%
$156
Home Insurance
8%
$179
HOA
0%
$5
Property Management
15%
$318
CapEx
4%
$85
Vacancy
0%
$0
Maintenance
4%
$85
Other
25%
$530