Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.34% first-year return on $134k initial cash invested.
-7.34%
Cash On Cash
4.38%
Cap Rate
0.76
DSCR
$4,393
Rent
-$821
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$553k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$134k
Downpayment
20%
$111k
Closing costs
1%
$5,532
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,393
Total Expenses
$5,214
Mortgage P&I
61%
$2,666
Property Taxes
5%
$241
Home Insurance
5%
$198
HOA
0%
$0
Property Management
15%
$659
CapEx
4%
$176
Vacancy
0%
$0
Maintenance
4%
$176
Other
25%
$1,098