Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.32% first-year return on $133k initial cash invested.
-16.32%
Cash On Cash
2.34%
Cap Rate
0.39
DSCR
$2,997
Rent
-$1,815
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$550k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$110k
Closing costs
1%
$5,499
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,997
Total Expenses
$4,812
Mortgage P&I
92%
$2,766
Property Taxes
14%
$415
Home Insurance
6%
$192
HOA
0%
$0
Property Management
15%
$450
CapEx
4%
$120
Vacancy
0%
$0
Maintenance
4%
$120
Other
25%
$749