Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.75% first-year return on $131k initial cash invested.
-5.75%
Cash On Cash
4.98%
Cap Rate
0.83
DSCR
$4,885
Rent
-$630
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$512k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$102k
Closing costs
1%
$5,115
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$4,885
Total Expenses
$5,515
Mortgage P&I
52%
$2,559
Property Taxes
8%
$383
Home Insurance
4%
$194
HOA
1%
$35
Property Management
15%
$733
CapEx
4%
$195
Vacancy
0%
$0
Maintenance
4%
$195
Other
25%
$1,221