Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.99% first-year return on $131k initial cash invested.
-8.99%
Cash On Cash
4.18%
Cap Rate
0.68
DSCR
$4,035
Rent
-$980
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$509k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$102k
Closing costs
1%
$5,087
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$4,035
Total Expenses
$5,015
Mortgage P&I
64%
$2,592
Property Taxes
8%
$333
Home Insurance
4%
$154
HOA
0%
$0
Property Management
15%
$605
CapEx
4%
$161
Vacancy
0%
$0
Maintenance
4%
$161
Other
25%
$1,009