Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.41% first-year return on $127k initial cash invested.
-3.41%
Cash On Cash
5.83%
Cap Rate
0.95
DSCR
$5,396
Rent
-$361
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$519k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$104k
Closing costs
1%
$5,194
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,396
Total Expenses
$5,757
Mortgage P&I
49%
$2,668
Property Taxes
6%
$313
Home Insurance
3%
$182
HOA
0%
$4
Property Management
15%
$809
CapEx
4%
$216
Vacancy
0%
$0
Maintenance
4%
$216
Other
25%
$1,349