Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -21.36% first-year return on $133k initial cash invested.
-21.36%
Cash On Cash
0.87%
Cap Rate
0.15
DSCR
$2,008
Rent
-$2,373
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%
$5,490
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,008
Total Expenses
$4,381
Mortgage P&I
134%
$2,693
Property Taxes
12%
$237
Home Insurance
10%
$192
HOA
15%
$296
Property Management
15%
$301
CapEx
4%
$80
Vacancy
0%
$0
Maintenance
4%
$80
Other
25%
$502