Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.81% first-year return on $128k initial cash invested.
-14.81%
Cash On Cash
2.48%
Cap Rate
0.43
DSCR
$3,044
Rent
-$1,579
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$523k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$105k
Closing costs
1%
$5,234
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,044
Total Expenses
$4,623
Mortgage P&I
83%
$2,538
Property Taxes
14%
$438
Home Insurance
6%
$185
HOA
0%
$0
Property Management
15%
$457
CapEx
4%
$122
Vacancy
0%
$0
Maintenance
4%
$122
Other
25%
$761