Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.53% first-year return on $128k initial cash invested.
-22.53%
Cash On Cash
0.43%
Cap Rate
0.07
DSCR
$1,918
Rent
-$2,408
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$525k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$105k
Closing costs
1%
$5,249
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,918
Total Expenses
$4,326
Mortgage P&I
131%
$2,517
Property Taxes
37%
$703
Home Insurance
10%
$184
HOA
0%
$0
Property Management
15%
$288
CapEx
4%
$77
Vacancy
0%
$0
Maintenance
4%
$77
Other
25%
$480