Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.11% first-year return on $133k initial cash invested.
-15.11%
Cash On Cash
2.5%
Cap Rate
0.43
DSCR
$3,574
Rent
-$1,678
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$549k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$110k
Closing costs
1%
$5,489
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,574
Total Expenses
$5,252
Mortgage P&I
75%
$2,680
Property Taxes
19%
$681
Home Insurance
5%
$175
HOA
0%
$0
Property Management
15%
$536
CapEx
4%
$143
Vacancy
0%
$0
Maintenance
4%
$143
Other
25%
$894