Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.43% first-year return on $134k initial cash invested.
-16.43%
Cash On Cash
2.04%
Cap Rate
0.35
DSCR
$2,907
Rent
-$1,830
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$551k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$134k
Downpayment
20%
$110k
Closing costs
1%
$5,507
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,907
Total Expenses
$4,737
Mortgage P&I
91%
$2,648
Property Taxes
17%
$502
Home Insurance
7%
$192
HOA
0%
$0
Property Management
15%
$436
CapEx
4%
$116
Vacancy
0%
$0
Maintenance
4%
$116
Other
25%
$727