Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.62% first-year return on $132k initial cash invested.
-7.62%
Cash On Cash
4.27%
Cap Rate
0.74
DSCR
$4,166
Rent
-$841
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$545k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$109k
Closing costs
1%
$5,450
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,166
Total Expenses
$5,007
Mortgage P&I
63%
$2,614
Property Taxes
5%
$201
Home Insurance
5%
$191
HOA
0%
$0
Property Management
15%
$625
CapEx
4%
$167
Vacancy
0%
$0
Maintenance
4%
$167
Other
25%
$1,042