Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.79% first-year return on $136k initial cash invested.
-2.79%
Cash On Cash
5.84%
Cap Rate
0.97
DSCR
$5,570
Rent
-$316
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$532k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$136k
Downpayment
20%
$106k
Closing costs
1%
$5,321
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$5,570
Total Expenses
$5,886
Mortgage P&I
48%
$2,684
Property Taxes
6%
$309
Home Insurance
4%
$219
HOA
0%
$0
Property Management
15%
$836
CapEx
4%
$223
Vacancy
0%
$0
Maintenance
4%
$223
Other
25%
$1,392