Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.05% first-year return on $132k initial cash invested.
-7.05%
Cash On Cash
4.43%
Cap Rate
0.78
DSCR
$5,337
Rent
-$777
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$544k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$109k
Closing costs
1%
$5,438
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,337
Total Expenses
$6,114
Mortgage P&I
48%
$2,573
Property Taxes
6%
$307
Home Insurance
4%
$228
HOA
8%
$445
Property Management
15%
$801
CapEx
4%
$213
Vacancy
0%
$0
Maintenance
4%
$213
Other
25%
$1,334