Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.28% first-year return on $144k initial cash invested.
-7.28%
Cash On Cash
4.52%
Cap Rate
0.77
DSCR
$5,325
Rent
-$871
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$598k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$120k
Closing costs
1%
$5,978
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,325
Total Expenses
$6,196
Mortgage P&I
55%
$2,909
Property Taxes
9%
$495
Home Insurance
4%
$236
HOA
0%
$0
Property Management
15%
$799
CapEx
4%
$213
Vacancy
0%
$0
Maintenance
4%
$213
Other
25%
$1,331