Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.97% first-year return on $128k initial cash invested.
-7.97%
Cash On Cash
4.31%
Cap Rate
0.74
DSCR
$4,929
Rent
-$849
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$523k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$105k
Closing costs
1%
$5,229
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,929
Total Expenses
$5,778
Mortgage P&I
51%
$2,528
Property Taxes
12%
$567
Home Insurance
4%
$201
HOA
2%
$117
Property Management
15%
$739
CapEx
4%
$197
Vacancy
0%
$0
Maintenance
4%
$197
Other
25%
$1,232