Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.24% first-year return on $138k initial cash invested.
-5.24%
Cash On Cash
5%
Cap Rate
0.85
DSCR
$5,301
Rent
-$601
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$541k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$138k
Downpayment
20%
$108k
Closing costs
1%
$5,414
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$5,301
Total Expenses
$5,902
Mortgage P&I
50%
$2,645
Property Taxes
9%
$502
Home Insurance
4%
$189
HOA
0%
$22
Property Management
15%
$795
CapEx
4%
$212
Vacancy
0%
$0
Maintenance
4%
$212
Other
25%
$1,325