Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.49% first-year return on $130k initial cash invested.
-6.49%
Cash On Cash
4.63%
Cap Rate
0.79
DSCR
$4,573
Rent
-$704
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$506k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$130k
Downpayment
20%
$101k
Closing costs
1%
$5,060
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$4,573
Total Expenses
$5,277
Mortgage P&I
54%
$2,475
Property Taxes
9%
$430
Home Insurance
4%
$177
HOA
0%
$0
Property Management
15%
$686
CapEx
4%
$183
Vacancy
0%
$0
Maintenance
4%
$183
Other
25%
$1,143