Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.79% first-year return on $133k initial cash invested.
-23.79%
Cash On Cash
0.2%
Cap Rate
0.03
DSCR
$1,966
Rent
-$2,646
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
6.1%
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
$1,966
Total Expenses
$4,612
Mortgage P&I
135%
$2,660
Property Taxes
15%
$298
Home Insurance
10%
$192
HOA
26%
$517
Property Management
15%
$295
CapEx
4%
$79
Vacancy
0%
$0
Maintenance
4%
$79
Other
25%
$492