Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.52% first-year return on $136k initial cash invested.
-7.52%
Cash On Cash
4.52%
Cap Rate
0.77
DSCR
$5,258
Rent
-$853
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$563k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$136k
Downpayment
20%
$113k
Closing costs
1%
$5,626
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,258
Total Expenses
$6,111
Mortgage P&I
52%
$2,760
Property Taxes
12%
$627
Home Insurance
4%
$201
HOA
0%
$0
Property Management
15%
$789
CapEx
4%
$210
Vacancy
0%
$0
Maintenance
4%
$210
Other
25%
$1,314