Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.83% first-year return on $134k initial cash invested.
-15.83%
Cash On Cash
2.29%
Cap Rate
0.39
DSCR
$3,111
Rent
-$1,774
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$555k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$134k
Downpayment
20%
$111k
Closing costs
1%
$5,546
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,111
Total Expenses
$4,885
Mortgage P&I
87%
$2,708
Property Taxes
16%
$492
Home Insurance
6%
$192
HOA
0%
$0
Property Management
15%
$467
CapEx
4%
$124
Vacancy
0%
$0
Maintenance
4%
$124
Other
25%
$778