Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.9% first-year return on $123k initial cash invested.
-5.9%
Cash On Cash
4.8%
Cap Rate
0.82
DSCR
$4,472
Rent
-$605
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$500k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$100k
Closing costs
1%
$5,004
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,472
Total Expenses
$5,077
Mortgage P&I
54%
$2,426
Property Taxes
7%
$294
Home Insurance
5%
$210
HOA
0%
$0
Property Management
15%
$671
CapEx
4%
$179
Vacancy
0%
$0
Maintenance
4%
$179
Other
25%
$1,118