Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.53% first-year return on $139k initial cash invested.
-6.53%
Cash On Cash
4.62%
Cap Rate
0.78
DSCR
$4,125
Rent
-$754
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$545k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$109k
Closing costs
1%
$5,455
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$4,125
Total Expenses
$4,879
Mortgage P&I
65%
$2,687
Property Taxes
1%
$21
Home Insurance
5%
$191
HOA
0%
$0
Property Management
15%
$619
CapEx
4%
$165
Vacancy
0%
$0
Maintenance
4%
$165
Other
25%
$1,031