Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.78% first-year return on $132k initial cash invested.
-7.78%
Cash On Cash
4.38%
Cap Rate
0.75
DSCR
$4,695
Rent
-$859
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$545k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$109k
Closing costs
1%
$5,450
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,695
Total Expenses
$5,554
Mortgage P&I
57%
$2,662
Property Taxes
9%
$415
Home Insurance
4%
$191
HOA
1%
$32
Property Management
15%
$704
CapEx
4%
$188
Vacancy
0%
$0
Maintenance
4%
$188
Other
25%
$1,174