Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.28% first-year return on $132k initial cash invested.
-1.28%
Cash On Cash
6.27%
Cap Rate
1.04
DSCR
$5,852
Rent
-$140
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$513k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$103k
Closing costs
1%
$5,127
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$5,852
Total Expenses
$5,992
Mortgage P&I
44%
$2,584
Property Taxes
7%
$433
Home Insurance
3%
$166
HOA
0%
$0
Property Management
15%
$878
CapEx
4%
$234
Vacancy
0%
$0
Maintenance
4%
$234
Other
25%
$1,463