Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.34% first-year return on $128k initial cash invested.
-15.34%
Cash On Cash
2.29%
Cap Rate
0.4
DSCR
$3,227
Rent
-$1,638
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$525k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$105k
Closing costs
1%
$5,245
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,227
Total Expenses
$4,865
Mortgage P&I
78%
$2,510
Property Taxes
19%
$622
Home Insurance
6%
$184
HOA
0%
$0
Property Management
15%
$484
CapEx
4%
$129
Vacancy
0%
$0
Maintenance
4%
$129
Other
25%
$807