Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -18.35% first-year return on $135k initial cash invested.
-18.35%
Cash On Cash
1.55%
Cap Rate
0.27
DSCR
$3,222
Rent
-$2,062
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$556k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$135k
Downpayment
20%
$111k
Closing costs
1%
$5,564
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,222
Total Expenses
$5,284
Mortgage P&I
82%
$2,650
Property Taxes
26%
$844
Home Insurance
8%
$243
HOA
0%
$0
Property Management
15%
$483
CapEx
4%
$129
Vacancy
0%
$0
Maintenance
4%
$129
Other
25%
$806