Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.49% first-year return on $144k initial cash invested.
-6.49%
Cash On Cash
4.73%
Cap Rate
0.8
DSCR
$5,158
Rent
-$782
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$602k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$120k
Closing costs
1%
$6,023
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,158
Total Expenses
$5,940
Mortgage P&I
57%
$2,952
Property Taxes
6%
$298
Home Insurance
4%
$214
HOA
0%
$0
Property Management
15%
$774
CapEx
4%
$206
Vacancy
0%
$0
Maintenance
4%
$206
Other
25%
$1,290