Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.84% first-year return on $127k initial cash invested.
-2.84%
Cash On Cash
5.66%
Cap Rate
0.96
DSCR
$5,072
Rent
-$300
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$519k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$104k
Closing costs
1%
$5,187
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,072
Total Expenses
$5,372
Mortgage P&I
50%
$2,544
Property Taxes
3%
$169
Home Insurance
4%
$224
HOA
0%
$0
Property Management
15%
$761
CapEx
4%
$203
Vacancy
0%
$0
Maintenance
4%
$203
Other
25%
$1,268