Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -17.53% first-year return on $135k initial cash invested.
-17.53%
Cash On Cash
1.72%
Cap Rate
0.3
DSCR
$2,548
Rent
-$1,970
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$557k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$135k
Downpayment
20%
$111k
Closing costs
1%
$5,566
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,548
Total Expenses
$4,518
Mortgage P&I
105%
$2,665
Property Taxes
17%
$438
Home Insurance
8%
$192
HOA
0%
$0
Property Management
15%
$382
CapEx
4%
$102
Vacancy
0%
$0
Maintenance
4%
$102
Other
25%
$637