Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.21% first-year return on $131k initial cash invested.
-1.21%
Cash On Cash
6.21%
Cap Rate
1.04
DSCR
$6,167
Rent
-$133
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$540k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$108k
Closing costs
1%
$5,399
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,167
Total Expenses
$6,300
Mortgage P&I
43%
$2,678
Property Taxes
5%
$327
Home Insurance
3%
$189
HOA
2%
$145
Property Management
15%
$925
CapEx
4%
$247
Vacancy
0%
$0
Maintenance
4%
$247
Other
25%
$1,542