Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.99% first-year return on $128k initial cash invested.
-6.99%
Cash On Cash
4.53%
Cap Rate
0.77
DSCR
$4,176
Rent
-$748
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$526k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$105k
Closing costs
1%
$5,256
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,176
Total Expenses
$4,924
Mortgage P&I
61%
$2,566
Property Taxes
4%
$170
Home Insurance
4%
$184
HOA
0%
$0
Property Management
15%
$626
CapEx
4%
$167
Vacancy
0%
$0
Maintenance
4%
$167
Other
25%
$1,044