Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.72% first-year return on $128k initial cash invested.
-20.72%
Cash On Cash
1.04%
Cap Rate
0.18
DSCR
$3,199
Rent
-$2,215
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$525k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$105k
Closing costs
1%
$5,252
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,199
Total Expenses
$5,414
Mortgage P&I
80%
$2,544
Property Taxes
25%
$814
Home Insurance
6%
$189
HOA
10%
$331
Property Management
15%
$480
CapEx
4%
$128
Vacancy
0%
$0
Maintenance
4%
$128
Other
25%
$800