Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.12% first-year return on $134k initial cash invested.
-4.12%
Cash On Cash
5.36%
Cap Rate
0.92
DSCR
$6,010
Rent
-$458
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$550k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$134k
Downpayment
20%
$110k
Closing costs
1%
$5,500
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,010
Total Expenses
$6,468
Mortgage P&I
44%
$2,673
Property Taxes
12%
$719
Home Insurance
3%
$192
HOA
0%
$0
Property Management
15%
$902
CapEx
4%
$240
Vacancy
0%
$0
Maintenance
4%
$240
Other
25%
$1,502