Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.35% first-year return on $125k initial cash invested.
-10.35%
Cash On Cash
3.94%
Cap Rate
0.65
DSCR
$4,437
Rent
-$1,076
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$508k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$102k
Closing costs
1%
$5,084
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,437
Total Expenses
$5,513
Mortgage P&I
58%
$2,569
Property Taxes
14%
$635
Home Insurance
4%
$180
HOA
0%
$0
Property Management
15%
$666
CapEx
4%
$177
Vacancy
0%
$0
Maintenance
4%
$177
Other
25%
$1,109