Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.24% first-year return on $126k initial cash invested.
-3.24%
Cash On Cash
5.54%
Cap Rate
0.95
DSCR
$5,390
Rent
-$340
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$514k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$103k
Closing costs
1%
$5,142
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,390
Total Expenses
$5,730
Mortgage P&I
46%
$2,498
Property Taxes
8%
$456
Home Insurance
3%
$180
HOA
0%
$8
Property Management
15%
$808
CapEx
4%
$216
Vacancy
0%
$0
Maintenance
4%
$216
Other
25%
$1,348