Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.78% first-year return on $129k initial cash invested.
-11.78%
Cash On Cash
3.37%
Cap Rate
0.57
DSCR
$3,440
Rent
-$1,269
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$530k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$106k
Closing costs
1%
$5,299
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,440
Total Expenses
$4,709
Mortgage P&I
76%
$2,620
Property Taxes
7%
$251
Home Insurance
5%
$186
HOA
0%
$0
Property Management
15%
$516
CapEx
4%
$138
Vacancy
0%
$0
Maintenance
4%
$138
Other
25%
$860