Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.52% first-year return on $123k initial cash invested.
-0.52%
Cash On Cash
6.4%
Cap Rate
1.07
DSCR
$5,410
Rent
-$53
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$500k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$99,980
Closing costs
1%
$4,999
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,410
Total Expenses
$5,463
Mortgage P&I
46%
$2,504
Property Taxes
3%
$188
Home Insurance
3%
$175
HOA
0%
$0
Property Management
15%
$812
CapEx
4%
$216
Vacancy
0%
$0
Maintenance
4%
$216
Other
25%
$1,352