Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.98% first-year return on $135k initial cash invested.
-3.98%
Cash On Cash
5.51%
Cap Rate
0.92
DSCR
$5,885
Rent
-$449
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$559k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$135k
Downpayment
20%
$112k
Closing costs
1%
$5,594
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,885
Total Expenses
$6,334
Mortgage P&I
47%
$2,783
Property Taxes
9%
$528
Home Insurance
3%
$199
HOA
0%
$0
Property Management
15%
$883
CapEx
4%
$235
Vacancy
0%
$0
Maintenance
4%
$235
Other
25%
$1,471