Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.8% first-year return on $126k initial cash invested.
-14.8%
Cash On Cash
2.58%
Cap Rate
0.44
DSCR
$4,352
Rent
-$1,549
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$512k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$102k
Closing costs
1%
$5,123
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,352
Total Expenses
$5,901
Mortgage P&I
57%
$2,477
Property Taxes
9%
$385
Home Insurance
4%
$185
HOA
18%
$765
Property Management
15%
$653
CapEx
4%
$174
Vacancy
0%
$0
Maintenance
4%
$174
Other
25%
$1,088