Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.87% first-year return on $131k initial cash invested.
-9.87%
Cash On Cash
3.87%
Cap Rate
0.65
DSCR
$3,976
Rent
-$1,078
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$539k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$108k
Closing costs
1%
$5,386
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,976
Total Expenses
$5,054
Mortgage P&I
67%
$2,658
Property Taxes
7%
$298
Home Insurance
5%
$184
HOA
0%
$6
Property Management
15%
$596
CapEx
4%
$159
Vacancy
0%
$0
Maintenance
4%
$159
Other
25%
$994