Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.89% first-year return on $131k initial cash invested.
-20.89%
Cash On Cash
0.99%
Cap Rate
0.17
DSCR
$1,637
Rent
-$2,278
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$537k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$107k
Closing costs
1%
$5,373
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,637
Total Expenses
$3,915
Mortgage P&I
162%
$2,658
Property Taxes
17%
$280
Home Insurance
12%
$192
HOA
0%
$0
Property Management
15%
$246
CapEx
4%
$65
Vacancy
0%
$0
Maintenance
4%
$65
Other
25%
$409