Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.13% first-year return on $134k initial cash invested.
-2.13%
Cash On Cash
5.85%
Cap Rate
0.99
DSCR
$5,630
Rent
-$238
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$494k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$134k
Downpayment
20%
$98,860
Closing costs
1%
$4,943
Rehab
0%
$0
Furnishing
6%
$30,000
Cashflow
Total Income
$5,630
Total Expenses
$5,868
Mortgage P&I
43%
$2,421
Property Taxes
10%
$570
Home Insurance
3%
$175
HOA
0%
$0
Property Management
15%
$844
CapEx
4%
$225
Vacancy
0%
$0
Maintenance
4%
$225
Other
25%
$1,408