Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.11% first-year return on $132k initial cash invested.
-14.11%
Cash On Cash
2.71%
Cap Rate
0.46
DSCR
$3,015
Rent
-$1,556
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$545k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$109k
Closing costs
1%
$5,445
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,015
Total Expenses
$4,571
Mortgage P&I
88%
$2,664
Property Taxes
7%
$202
Home Insurance
6%
$192
HOA
2%
$65
Property Management
15%
$452
CapEx
4%
$121
Vacancy
0%
$0
Maintenance
4%
$121
Other
25%
$754