Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.99% first-year return on $123k initial cash invested.
-5.99%
Cash On Cash
4.93%
Cap Rate
0.84
DSCR
$5,600
Rent
-$613
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$499k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$99,800
Closing costs
1%
$4,990
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,600
Total Expenses
$6,213
Mortgage P&I
44%
$2,439
Property Taxes
16%
$911
Home Insurance
3%
$175
HOA
0%
$0
Property Management
15%
$840
CapEx
4%
$224
Vacancy
0%
$0
Maintenance
4%
$224
Other
25%
$1,400