Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.75% first-year return on $135k initial cash invested.
-7.75%
Cash On Cash
4.59%
Cap Rate
0.76
DSCR
$5,354
Rent
-$870
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$556k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$135k
Downpayment
20%
$111k
Closing costs
1%
$5,560
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,354
Total Expenses
$6,224
Mortgage P&I
52%
$2,783
Property Taxes
13%
$680
Home Insurance
4%
$192
HOA
0%
$0
Property Management
15%
$803
CapEx
4%
$214
Vacancy
0%
$0
Maintenance
4%
$214
Other
25%
$1,338