Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.64% first-year return on $143k initial cash invested.
-7.64%
Cash On Cash
4.35%
Cap Rate
0.72
DSCR
$4,234
Rent
-$910
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$538k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$108k
Closing costs
1%
$5,376
Rehab
0%
$0
Furnishing
6%
$30,000
Cashflow
Total Income
$4,234
Total Expenses
$5,144
Mortgage P&I
64%
$2,689
Property Taxes
7%
$293
Home Insurance
3%
$131
HOA
0%
$0
Property Management
15%
$635
CapEx
4%
$169
Vacancy
0%
$0
Maintenance
4%
$169
Other
25%
$1,058