Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.3% first-year return on $131k initial cash invested.
-12.3%
Cash On Cash
3.23%
Cap Rate
0.53
DSCR
$3,533
Rent
-$1,346
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$511k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$102k
Closing costs
1%
$5,110
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$3,533
Total Expenses
$4,879
Mortgage P&I
73%
$2,580
Property Taxes
11%
$376
Home Insurance
5%
$184
HOA
1%
$44
Property Management
15%
$530
CapEx
4%
$141
Vacancy
0%
$0
Maintenance
4%
$141
Other
25%
$883