Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.92% first-year return on $128k initial cash invested.
-25.92%
Cash On Cash
-0.03%
Cap Rate
0
DSCR
$2,786
Rent
-$2,764
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$524k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$105k
Closing costs
1%
$5,236
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$2,786
Total Expenses
$5,550
Mortgage P&I
95%
$2,641
Property Taxes
50%
$1,389
Home Insurance
7%
$184
HOA
0%
$0
Property Management
15%
$418
CapEx
4%
$111
Vacancy
0%
$0
Maintenance
4%
$111
Other
25%
$696