Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.22% first-year return on $128k initial cash invested.
-3.22%
Cash On Cash
5.47%
Cap Rate
0.95
DSCR
$5,157
Rent
-$344
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$525k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$105k
Closing costs
1%
$5,251
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,157
Total Expenses
$5,501
Mortgage P&I
49%
$2,532
Property Taxes
5%
$274
Home Insurance
4%
$220
HOA
0%
$0
Property Management
15%
$774
CapEx
4%
$206
Vacancy
0%
$0
Maintenance
4%
$206
Other
25%
$1,289