Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.13% first-year return on $125k initial cash invested.
-3.13%
Cash On Cash
5.67%
Cap Rate
0.95
DSCR
$5,146
Rent
-$325
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$507k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$101k
Closing costs
1%
$5,072
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,146
Total Expenses
$5,471
Mortgage P&I
49%
$2,516
Property Taxes
6%
$305
Home Insurance
4%
$180
HOA
0%
$0
Property Management
15%
$772
CapEx
4%
$206
Vacancy
0%
$0
Maintenance
4%
$206
Other
25%
$1,286