Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.96% first-year return on $131k initial cash invested.
-0.96%
Cash On Cash
6.09%
Cap Rate
1.05
DSCR
$5,482
Rent
-$105
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$511k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$102k
Closing costs
1%
$5,110
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$5,482
Total Expenses
$5,587
Mortgage P&I
45%
$2,480
Property Taxes
5%
$297
Home Insurance
3%
$180
HOA
0%
$0
Property Management
15%
$822
CapEx
4%
$219
Vacancy
0%
$0
Maintenance
4%
$219
Other
25%
$1,370