Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.67% first-year return on $137k initial cash invested.
-3.67%
Cash On Cash
5.44%
Cap Rate
0.94
DSCR
$6,211
Rent
-$420
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$569k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$114k
Closing costs
1%
$5,688
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,211
Total Expenses
$6,631
Mortgage P&I
44%
$2,751
Property Taxes
10%
$628
Home Insurance
4%
$271
HOA
0%
$0
Property Management
15%
$932
CapEx
4%
$248
Vacancy
0%
$0
Maintenance
4%
$248
Other
25%
$1,553