Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.5% first-year return on $135k initial cash invested.
-12.5%
Cash On Cash
3.01%
Cap Rate
0.52
DSCR
$3,229
Rent
-$1,410
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$559k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$135k
Downpayment
20%
$112k
Closing costs
1%
$5,589
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,229
Total Expenses
$4,639
Mortgage P&I
83%
$2,684
Property Taxes
5%
$158
Home Insurance
6%
$201
HOA
1%
$47
Property Management
15%
$484
CapEx
4%
$129
Vacancy
0%
$0
Maintenance
4%
$129
Other
25%
$807