Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.28% first-year return on $126k initial cash invested.
-13.28%
Cash On Cash
2.92%
Cap Rate
0.5
DSCR
$2,981
Rent
-$1,395
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$515k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$103k
Closing costs
1%
$5,145
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,981
Total Expenses
$4,376
Mortgage P&I
85%
$2,528
Property Taxes
6%
$172
Home Insurance
6%
$184
HOA
2%
$62
Property Management
15%
$447
CapEx
4%
$119
Vacancy
0%
$0
Maintenance
4%
$119
Other
25%
$745