Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.7% first-year return on $124k initial cash invested.
-0.7%
Cash On Cash
6.13%
Cap Rate
1.07
DSCR
$5,739
Rent
-$72
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$505k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$124k
Downpayment
20%
$101k
Closing costs
1%
$5,050
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,739
Total Expenses
$5,811
Mortgage P&I
42%
$2,422
Property Taxes
8%
$456
Home Insurance
3%
$177
HOA
0%
$0
Property Management
15%
$861
CapEx
4%
$230
Vacancy
0%
$0
Maintenance
4%
$230
Other
25%
$1,435