Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.01% first-year return on $134k initial cash invested.
-16.01%
Cash On Cash
2.09%
Cap Rate
0.36
DSCR
$2,773
Rent
-$1,791
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$554k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$134k
Downpayment
20%
$111k
Closing costs
1%
$5,537
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,773
Total Expenses
$4,564
Mortgage P&I
95%
$2,644
Property Taxes
14%
$390
Home Insurance
7%
$199
HOA
0%
$0
Property Management
15%
$416
CapEx
4%
$111
Vacancy
0%
$0
Maintenance
4%
$111
Other
25%
$693