Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.59% first-year return on $134k initial cash invested.
-9.59%
Cash On Cash
3.94%
Cap Rate
0.66
DSCR
$4,494
Rent
-$1,069
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$523k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$134k
Downpayment
20%
$105k
Closing costs
1%
$5,229
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$4,494
Total Expenses
$5,563
Mortgage P&I
58%
$2,605
Property Taxes
13%
$599
Home Insurance
4%
$201
HOA
0%
$0
Property Management
15%
$674
CapEx
4%
$180
Vacancy
0%
$0
Maintenance
4%
$180
Other
25%
$1,124