Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.73% first-year return on $132k initial cash invested.
-22.73%
Cash On Cash
0.6%
Cap Rate
0.1
DSCR
$2,210
Rent
-$2,500
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$543k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$109k
Closing costs
1%
$5,429
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,210
Total Expenses
$4,710
Mortgage P&I
121%
$2,684
Property Taxes
35%
$774
Home Insurance
9%
$192
HOA
0%
$0
Property Management
15%
$332
CapEx
4%
$88
Vacancy
0%
$0
Maintenance
4%
$88
Other
25%
$552