Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.84% first-year return on $130k initial cash invested.
-18.84%
Cash On Cash
1.54%
Cap Rate
0.26
DSCR
$3,071
Rent
-$2,045
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$535k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$107k
Closing costs
1%
$5,345
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,071
Total Expenses
$5,116
Mortgage P&I
85%
$2,608
Property Taxes
20%
$616
Home Insurance
6%
$192
HOA
7%
$225
Property Management
15%
$461
CapEx
4%
$123
Vacancy
0%
$0
Maintenance
4%
$123
Other
25%
$768