Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.15% first-year return on $135k initial cash invested.
-22.15%
Cash On Cash
0.54%
Cap Rate
0.09
DSCR
$1,762
Rent
-$2,488
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$556k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$135k
Downpayment
20%
$111k
Closing costs
1%
$5,561
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,762
Total Expenses
$4,250
Mortgage P&I
151%
$2,668
Property Taxes
22%
$387
Home Insurance
12%
$203
HOA
8%
$148
Property Management
15%
$264
CapEx
4%
$70
Vacancy
0%
$0
Maintenance
4%
$70
Other
25%
$440