Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.17% first-year return on $135k initial cash invested.
-23.17%
Cash On Cash
0.45%
Cap Rate
0.08
DSCR
$2,557
Rent
-$2,607
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$557k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$135k
Downpayment
20%
$111k
Closing costs
1%
$5,571
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,557
Total Expenses
$5,164
Mortgage P&I
106%
$2,714
Property Taxes
40%
$1,031
Home Insurance
8%
$192
HOA
0%
$0
Property Management
15%
$384
CapEx
4%
$102
Vacancy
0%
$0
Maintenance
4%
$102
Other
25%
$639