Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.56% first-year return on $123k initial cash invested.
-7.56%
Cash On Cash
4.36%
Cap Rate
0.75
DSCR
$4,558
Rent
-$777
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$502k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$100k
Closing costs
1%
$5,019
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,558
Total Expenses
$5,335
Mortgage P&I
53%
$2,420
Property Taxes
12%
$569
Home Insurance
3%
$158
HOA
0%
$0
Property Management
15%
$684
CapEx
4%
$182
Vacancy
0%
$0
Maintenance
4%
$182
Other
25%
$1,140