Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.82% first-year return on $130k initial cash invested.
-14.82%
Cash On Cash
2.49%
Cap Rate
0.43
DSCR
$3,054
Rent
-$1,606
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$534k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$107k
Closing costs
1%
$5,337
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,054
Total Expenses
$4,660
Mortgage P&I
85%
$2,590
Property Taxes
13%
$403
Home Insurance
6%
$188
HOA
0%
$13
Property Management
15%
$458
CapEx
4%
$122
Vacancy
0%
$0
Maintenance
4%
$122
Other
25%
$764