Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.72% first-year return on $135k initial cash invested.
-4.72%
Cash On Cash
5.24%
Cap Rate
0.88
DSCR
$5,330
Rent
-$529
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$555k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$135k
Downpayment
20%
$111k
Closing costs
1%
$5,550
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,330
Total Expenses
$5,859
Mortgage P&I
51%
$2,739
Property Taxes
7%
$367
Home Insurance
4%
$195
HOA
0%
$0
Property Management
15%
$800
CapEx
4%
$213
Vacancy
0%
$0
Maintenance
4%
$213
Other
25%
$1,332