Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.14% first-year return on $126k initial cash invested.
-2.14%
Cash On Cash
6.09%
Cap Rate
1
DSCR
$5,908
Rent
-$225
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$514k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$103k
Closing costs
1%
$5,142
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,908
Total Expenses
$6,133
Mortgage P&I
44%
$2,597
Property Taxes
8%
$458
Home Insurance
4%
$243
HOA
0%
$0
Property Management
15%
$886
CapEx
4%
$236
Vacancy
0%
$0
Maintenance
4%
$236
Other
25%
$1,477