Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.77% first-year return on $125k initial cash invested.
-5.77%
Cash On Cash
4.9%
Cap Rate
0.83
DSCR
$4,667
Rent
-$599
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$508k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$102k
Closing costs
1%
$5,077
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,667
Total Expenses
$5,266
Mortgage P&I
53%
$2,483
Property Taxes
8%
$364
Home Insurance
4%
$178
HOA
0%
$0
Property Management
15%
$700
CapEx
4%
$187
Vacancy
0%
$0
Maintenance
4%
$187
Other
25%
$1,167