Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.95% first-year return on $134k initial cash invested.
-6.95%
Cash On Cash
4.62%
Cap Rate
0.78
DSCR
$4,828
Rent
-$774
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$522k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$134k
Downpayment
20%
$104k
Closing costs
1%
$5,224
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$4,828
Total Expenses
$5,602
Mortgage P&I
54%
$2,591
Property Taxes
11%
$510
Home Insurance
4%
$184
HOA
0%
$0
Property Management
15%
$724
CapEx
4%
$193
Vacancy
0%
$0
Maintenance
4%
$193
Other
25%
$1,207