Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.35% first-year return on $131k initial cash invested.
-8.35%
Cash On Cash
4.26%
Cap Rate
0.72
DSCR
$3,762
Rent
-$913
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$539k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$108k
Closing costs
1%
$5,390
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,762
Total Expenses
$4,675
Mortgage P&I
71%
$2,678
Property Taxes
0%
$4
Home Insurance
5%
$189
HOA
0%
$0
Property Management
15%
$564
CapEx
4%
$150
Vacancy
0%
$0
Maintenance
4%
$150
Other
25%
$940