Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.22% first-year return on $131k initial cash invested.
-18.22%
Cash On Cash
1.78%
Cap Rate
0.3
DSCR
$3,134
Rent
-$1,987
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%
$5,374
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,134
Total Expenses
$5,121
Mortgage P&I
85%
$2,659
Property Taxes
25%
$769
Home Insurance
6%
$189
HOA
0%
$0
Property Management
15%
$470
CapEx
4%
$125
Vacancy
0%
$0
Maintenance
4%
$125
Other
25%
$784