Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.05% first-year return on $127k initial cash invested.
-1.05%
Cash On Cash
6.18%
Cap Rate
1.05
DSCR
$6,007
Rent
-$111
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$521k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$104k
Closing costs
1%
$5,208
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,007
Total Expenses
$6,118
Mortgage P&I
43%
$2,555
Property Taxes
8%
$496
Home Insurance
3%
$184
HOA
0%
$0
Property Management
15%
$901
CapEx
4%
$240
Vacancy
0%
$0
Maintenance
4%
$240
Other
25%
$1,502