Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.08% first-year return on $136k initial cash invested.
-13.08%
Cash On Cash
3%
Cap Rate
0.51
DSCR
$3,662
Rent
-$1,486
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$564k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$136k
Downpayment
20%
$113k
Closing costs
1%
$5,635
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,662
Total Expenses
$5,148
Mortgage P&I
75%
$2,751
Property Taxes
12%
$439
Home Insurance
5%
$201
HOA
0%
$0
Property Management
15%
$549
CapEx
4%
$146
Vacancy
0%
$0
Maintenance
4%
$146
Other
25%
$916