Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.07% first-year return on $133k initial cash invested.
-9.07%
Cash On Cash
4.09%
Cap Rate
0.69
DSCR
$4,157
Rent
-$1,005
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$547k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$109k
Closing costs
1%
$5,472
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,157
Total Expenses
$5,162
Mortgage P&I
65%
$2,702
Property Taxes
6%
$269
Home Insurance
5%
$196
HOA
0%
$0
Property Management
15%
$624
CapEx
4%
$166
Vacancy
0%
$0
Maintenance
4%
$166
Other
25%
$1,039