Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.26% first-year return on $129k initial cash invested.
-7.26%
Cash On Cash
4.59%
Cap Rate
0.77
DSCR
$4,685
Rent
-$783
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$531k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$106k
Closing costs
1%
$5,308
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,685
Total Expenses
$5,468
Mortgage P&I
56%
$2,625
Property Taxes
9%
$406
Home Insurance
4%
$189
HOA
0%
$0
Property Management
15%
$703
CapEx
4%
$187
Vacancy
0%
$0
Maintenance
4%
$187
Other
25%
$1,171