Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.95% first-year return on $130k initial cash invested.
-14.95%
Cash On Cash
2.81%
Cap Rate
0.46
DSCR
$4,416
Rent
-$1,616
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$532k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$106k
Closing costs
1%
$5,319
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,416
Total Expenses
$6,032
Mortgage P&I
61%
$2,684
Property Taxes
20%
$904
Home Insurance
4%
$189
HOA
3%
$135
Property Management
15%
$662
CapEx
4%
$177
Vacancy
0%
$0
Maintenance
4%
$177
Other
25%
$1,104