Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.9% first-year return on $125k initial cash invested.
-10.9%
Cash On Cash
3.48%
Cap Rate
0.6
DSCR
$4,163
Rent
-$1,135
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$509k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$102k
Closing costs
1%
$5,092
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,163
Total Expenses
$5,298
Mortgage P&I
59%
$2,445
Property Taxes
6%
$258
Home Insurance
5%
$201
HOA
9%
$395
Property Management
15%
$624
CapEx
4%
$167
Vacancy
0%
$0
Maintenance
4%
$167
Other
25%
$1,041