Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.7% first-year return on $128k initial cash invested.
-6.7%
Cash On Cash
4.8%
Cap Rate
0.8
DSCR
$4,364
Rent
-$716
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$525k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$105k
Closing costs
1%
$5,249
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,364
Total Expenses
$5,080
Mortgage P&I
60%
$2,640
Property Taxes
4%
$160
Home Insurance
4%
$184
HOA
0%
$0
Property Management
15%
$655
CapEx
4%
$175
Vacancy
0%
$0
Maintenance
4%
$175
Other
25%
$1,091