Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.78% first-year return on $131k initial cash invested.
-3.78%
Cash On Cash
5.69%
Cap Rate
0.92
DSCR
$5,025
Rent
-$412
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
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$102k
Closing costs
1%
$5,086
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$5,025
Total Expenses
$5,437
Mortgage P&I
52%
$2,624
Property Taxes
4%
$182
Home Insurance
4%
$219
HOA
0%
$0
Property Management
15%
$754
CapEx
4%
$201
Vacancy
0%
$0
Maintenance
4%
$201
Other
25%
$1,256