Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.72% first-year return on $131k initial cash invested.
-5.72%
Cash On Cash
5.11%
Cap Rate
0.84
DSCR
$4,991
Rent
-$625
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$539k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$108k
Closing costs
1%
$5,390
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,991
Total Expenses
$5,616
Mortgage P&I
55%
$2,721
Property Taxes
6%
$309
Home Insurance
4%
$189
HOA
0%
$0
Property Management
15%
$749
CapEx
4%
$200
Vacancy
0%
$0
Maintenance
4%
$200
Other
25%
$1,248