Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.46% first-year return on $134k initial cash invested.
-7.46%
Cash On Cash
4.32%
Cap Rate
0.75
DSCR
$3,973
Rent
-$830
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$550k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$134k
Downpayment
20%
$110k
Closing costs
1%
$5,500
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,973
Total Expenses
$4,803
Mortgage P&I
67%
$2,650
Property Taxes
1%
$54
Home Insurance
5%
$192
HOA
0%
$0
Property Management
15%
$596
CapEx
4%
$159
Vacancy
0%
$0
Maintenance
4%
$159
Other
25%
$993