Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.75% first-year return on $127k initial cash invested.
-5.75%
Cash On Cash
5.06%
Cap Rate
0.83
DSCR
$4,378
Rent
-$607
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$517k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$103k
Closing costs
1%
$5,170
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,378
Total Expenses
$4,985
Mortgage P&I
60%
$2,614
Property Taxes
2%
$89
Home Insurance
4%
$181
HOA
0%
$0
Property Management
15%
$657
CapEx
4%
$175
Vacancy
0%
$0
Maintenance
4%
$175
Other
25%
$1,094