Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.12% first-year return on $130k initial cash invested.
-12.12%
Cash On Cash
3.27%
Cap Rate
0.56
DSCR
$4,154
Rent
-$1,315
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$534k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$107k
Closing costs
1%
$5,343
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,154
Total Expenses
$5,469
Mortgage P&I
63%
$2,607
Property Taxes
17%
$687
Home Insurance
4%
$182
HOA
0%
$0
Property Management
15%
$623
CapEx
4%
$166
Vacancy
0%
$0
Maintenance
4%
$166
Other
25%
$1,038