Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.7% first-year return on $130k initial cash invested.
-18.7%
Cash On Cash
1.44%
Cap Rate
0.25
DSCR
$2,450
Rent
-$2,025
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$533k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$107k
Closing costs
1%
$5,331
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,450
Total Expenses
$4,475
Mortgage P&I
105%
$2,567
Property Taxes
19%
$463
Home Insurance
8%
$187
HOA
3%
$82
Property Management
15%
$368
CapEx
4%
$98
Vacancy
0%
$0
Maintenance
4%
$98
Other
25%
$612