Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.15% first-year return on $131k initial cash invested.
-2.15%
Cash On Cash
5.8%
Cap Rate
0.99
DSCR
$5,174
Rent
-$234
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$537k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$107k
Closing costs
1%
$5,371
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,174
Total Expenses
$5,408
Mortgage P&I
51%
$2,625
Property Taxes
2%
$107
Home Insurance
4%
$192
HOA
0%
$0
Property Management
15%
$776
CapEx
4%
$207
Vacancy
0%
$0
Maintenance
4%
$207
Other
25%
$1,294