Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.91% first-year return on $127k initial cash invested.
-22.91%
Cash On Cash
0.3%
Cap Rate
0.05
DSCR
$1,428
Rent
-$2,428
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$520k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$104k
Closing costs
1%
$5,200
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$1,428
Total Expenses
$3,856
Mortgage P&I
175%
$2,502
Property Taxes
26%
$367
Home Insurance
13%
$182
HOA
8%
$120
Property Management
15%
$214
CapEx
4%
$57
Vacancy
0%
$0
Maintenance
4%
$57
Other
25%
$357