Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.44% first-year return on $126k initial cash invested.
-7.44%
Cash On Cash
4.29%
Cap Rate
0.75
DSCR
$4,304
Rent
-$778
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$512k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$102k
Closing costs
1%
$5,122
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,304
Total Expenses
$5,082
Mortgage P&I
57%
$2,435
Property Taxes
9%
$395
Home Insurance
4%
$186
HOA
0%
$0
Property Management
15%
$646
CapEx
4%
$172
Vacancy
0%
$0
Maintenance
4%
$172
Other
25%
$1,076