Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.73% first-year return on $132k initial cash invested.
-7.73%
Cash On Cash
4.28%
Cap Rate
0.74
DSCR
$4,038
Rent
-$847
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$541k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$108k
Closing costs
1%
$5,406
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,038
Total Expenses
$4,885
Mortgage P&I
65%
$2,614
Property Taxes
4%
$142
Home Insurance
5%
$189
HOA
0%
$0
Property Management
15%
$606
CapEx
4%
$162
Vacancy
0%
$0
Maintenance
4%
$162
Other
25%
$1,010