Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.16% first-year return on $132k initial cash invested.
-11.16%
Cash On Cash
3.47%
Cap Rate
0.59
DSCR
$3,658
Rent
-$1,232
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$545k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$109k
Closing costs
1%
$5,451
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,658
Total Expenses
$4,890
Mortgage P&I
73%
$2,663
Property Taxes
8%
$309
Home Insurance
4%
$163
HOA
0%
$0
Property Management
15%
$549
CapEx
4%
$146
Vacancy
0%
$0
Maintenance
4%
$146
Other
25%
$914