Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.64% first-year return on $128k initial cash invested.
-4.64%
Cash On Cash
5.11%
Cap Rate
0.88
DSCR
$4,766
Rent
-$494
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$523k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$105k
Closing costs
1%
$5,230
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,766
Total Expenses
$5,260
Mortgage P&I
53%
$2,528
Property Taxes
5%
$251
Home Insurance
4%
$192
HOA
0%
$0
Property Management
15%
$715
CapEx
4%
$191
Vacancy
0%
$0
Maintenance
4%
$191
Other
25%
$1,192