Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.93% first-year return on $126k initial cash invested.
-7.93%
Cash On Cash
4.32%
Cap Rate
0.74
DSCR
$4,303
Rent
-$834
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$515k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$103k
Closing costs
1%
$5,151
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,303
Total Expenses
$5,137
Mortgage P&I
58%
$2,516
Property Taxes
9%
$374
Home Insurance
4%
$182
HOA
0%
$0
Property Management
15%
$645
CapEx
4%
$172
Vacancy
0%
$0
Maintenance
4%
$172
Other
25%
$1,076