Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.05% first-year return on $126k initial cash invested.
-12.05%
Cash On Cash
3.17%
Cap Rate
0.54
DSCR
$2,929
Rent
-$1,267
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$515k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$103k
Closing costs
1%
$5,149
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,929
Total Expenses
$4,196
Mortgage P&I
86%
$2,512
Property Taxes
3%
$99
Home Insurance
6%
$180
HOA
0%
$0
Property Management
15%
$439
CapEx
4%
$117
Vacancy
0%
$0
Maintenance
4%
$117
Other
25%
$732