Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.51% first-year return on $130k initial cash invested.
-9.51%
Cash On Cash
3.9%
Cap Rate
0.67
DSCR
$4,420
Rent
-$1,033
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$535k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$107k
Closing costs
1%
$5,352
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,420
Total Expenses
$5,453
Mortgage P&I
59%
$2,595
Property Taxes
9%
$389
Home Insurance
4%
$191
HOA
4%
$156
Property Management
15%
$663
CapEx
4%
$177
Vacancy
0%
$0
Maintenance
4%
$177
Other
25%
$1,105