Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.8% first-year return on $128k initial cash invested.
-3.8%
Cash On Cash
5.59%
Cap Rate
0.92
DSCR
$5,306
Rent
-$406
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$496k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$99,220
Closing costs
1%
$4,961
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$5,306
Total Expenses
$5,712
Mortgage P&I
47%
$2,504
Property Taxes
8%
$428
Home Insurance
4%
$205
HOA
1%
$29
Property Management
15%
$796
CapEx
4%
$212
Vacancy
0%
$0
Maintenance
4%
$212
Other
25%
$1,326