Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.3% first-year return on $128k initial cash invested.
-8.3%
Cash On Cash
4.17%
Cap Rate
0.72
DSCR
$4,004
Rent
-$887
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$105k
Closing costs
1%
$5,250
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,004
Total Expenses
$4,891
Mortgage P&I
64%
$2,553
Property Taxes
6%
$232
Home Insurance
5%
$184
HOA
0%
$0
Property Management
15%
$601
CapEx
4%
$160
Vacancy
0%
$0
Maintenance
4%
$160
Other
25%
$1,001