Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.34% first-year return on $124k initial cash invested.
-8.34%
Cash On Cash
4.15%
Cap Rate
0.71
DSCR
$4,014
Rent
-$860
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$503k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$124k
Downpayment
20%
$101k
Closing costs
1%
$5,033
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,014
Total Expenses
$4,874
Mortgage P&I
61%
$2,440
Property Taxes
8%
$340
Home Insurance
4%
$166
HOA
0%
$0
Property Management
15%
$602
CapEx
4%
$161
Vacancy
0%
$0
Maintenance
4%
$161
Other
25%
$1,004