Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.81% first-year return on $137k initial cash invested.
-7.81%
Cash On Cash
4.16%
Cap Rate
0.73
DSCR
$4,484
Rent
-$893
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$567k
Downpayment
20.0%
Interest Rate
5.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$113k
Closing costs
1%
$5,674
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,484
Total Expenses
$5,377
Mortgage P&I
60%
$2,679
Property Taxes
8%
$337
Home Insurance
4%
$201
HOA
0%
$8
Property Management
15%
$673
CapEx
4%
$179
Vacancy
0%
$0
Maintenance
4%
$179
Other
25%
$1,121