Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.58% first-year return on $128k initial cash invested.
-11.58%
Cash On Cash
3.3%
Cap Rate
0.57
DSCR
$3,515
Rent
-$1,230
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$522k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$104k
Closing costs
1%
$5,215
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,515
Total Expenses
$4,745
Mortgage P&I
72%
$2,524
Property Taxes
10%
$348
Home Insurance
5%
$185
HOA
0%
$0
Property Management
15%
$527
CapEx
4%
$141
Vacancy
0%
$0
Maintenance
4%
$141
Other
25%
$879