Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.55% first-year return on $130k initial cash invested.
-20.55%
Cash On Cash
1.19%
Cap Rate
0.2
DSCR
$3,365
Rent
-$2,232
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%
$5,350
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,365
Total Expenses
$5,597
Mortgage P&I
78%
$2,627
Property Taxes
31%
$1,029
Home Insurance
6%
$187
HOA
4%
$138
Property Management
15%
$505
CapEx
4%
$135
Vacancy
0%
$0
Maintenance
4%
$135
Other
25%
$841