Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.77% first-year return on $125k initial cash invested.
-7.77%
Cash On Cash
4.24%
Cap Rate
0.73
DSCR
$3,554
Rent
-$810
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$510k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$102k
Closing costs
1%
$5,100
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,554
Total Expenses
$4,364
Mortgage P&I
70%
$2,472
Property Taxes
0%
$9
Home Insurance
5%
$178
HOA
0%
$0
Property Management
15%
$533
CapEx
4%
$142
Vacancy
0%
$0
Maintenance
4%
$142
Other
25%
$888