Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.7% first-year return on $129k initial cash invested.
-12.7%
Cash On Cash
3.07%
Cap Rate
0.53
DSCR
$3,758
Rent
-$1,366
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$529k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$106k
Closing costs
1%
$5,290
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,758
Total Expenses
$5,124
Mortgage P&I
68%
$2,568
Property Taxes
13%
$500
Home Insurance
5%
$187
HOA
2%
$65
Property Management
15%
$564
CapEx
4%
$150
Vacancy
0%
$0
Maintenance
4%
$150
Other
25%
$940