Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.91% first-year return on $126k initial cash invested.
-8.91%
Cash On Cash
4.07%
Cap Rate
0.7
DSCR
$4,477
Rent
-$932
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$512k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$102k
Closing costs
1%
$5,123
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,477
Total Expenses
$5,409
Mortgage P&I
56%
$2,490
Property Taxes
14%
$639
Home Insurance
3%
$131
HOA
0%
$0
Property Management
15%
$672
CapEx
4%
$179
Vacancy
0%
$0
Maintenance
4%
$179
Other
25%
$1,119