Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -24.29% first-year return on $130k initial cash invested.
-24.29%
Cash On Cash
0.3%
Cap Rate
0.05
DSCR
$2,088
Rent
-$2,636
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$534k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$107k
Closing costs
1%
$5,344
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,088
Total Expenses
$4,724
Mortgage P&I
129%
$2,687
Property Taxes
32%
$672
Home Insurance
9%
$187
HOA
8%
$175
Property Management
15%
$313
CapEx
4%
$84
Vacancy
0%
$0
Maintenance
4%
$84
Other
25%
$522