Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.86% first-year return on $124k initial cash invested.
-8.86%
Cash On Cash
4.03%
Cap Rate
0.69
DSCR
$4,048
Rent
-$919
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$507k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$124k
Downpayment
20%
$101k
Closing costs
1%
$5,068
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,048
Total Expenses
$4,967
Mortgage P&I
61%
$2,457
Property Taxes
10%
$404
Home Insurance
4%
$163
HOA
0%
$0
Property Management
15%
$607
CapEx
4%
$162
Vacancy
0%
$0
Maintenance
4%
$162
Other
25%
$1,012