Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.17% first-year return on $127k initial cash invested.
-2.17%
Cash On Cash
5.9%
Cap Rate
0.99
DSCR
$5,284
Rent
-$229
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$518k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$104k
Closing costs
1%
$5,176
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,284
Total Expenses
$5,513
Mortgage P&I
48%
$2,562
Property Taxes
4%
$210
Home Insurance
4%
$205
HOA
0%
$0
Property Management
15%
$793
CapEx
4%
$211
Vacancy
0%
$0
Maintenance
4%
$211
Other
25%
$1,321