Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.15% first-year return on $128k initial cash invested.
-11.15%
Cash On Cash
3.57%
Cap Rate
0.6
DSCR
$4,000
Rent
-$1,190
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$524k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$105k
Closing costs
1%
$5,240
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,000
Total Expenses
$5,190
Mortgage P&I
65%
$2,591
Property Taxes
12%
$495
Home Insurance
5%
$184
HOA
0%
$0
Property Management
15%
$600
CapEx
4%
$160
Vacancy
0%
$0
Maintenance
4%
$160
Other
25%
$1,000