Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.4% first-year return on $123k initial cash invested.
-6.4%
Cash On Cash
4.79%
Cap Rate
0.82
DSCR
$5,182
Rent
-$656
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$500k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$100k
Closing costs
1%
$5,004
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,182
Total Expenses
$5,838
Mortgage P&I
47%
$2,448
Property Taxes
11%
$562
Home Insurance
3%
$175
HOA
3%
$166
Property Management
15%
$777
CapEx
4%
$207
Vacancy
0%
$0
Maintenance
4%
$207
Other
25%
$1,296