Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.3% first-year return on $146k initial cash invested.
-2.3%
Cash On Cash
5.82%
Cap Rate
0.99
DSCR
$6,322
Rent
-$280
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$610k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$146k
Downpayment
20%
$122k
Closing costs
1%
$6,098
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,322
Total Expenses
$6,602
Mortgage P&I
47%
$2,982
Property Taxes
6%
$358
Home Insurance
4%
$228
HOA
0%
$0
Property Management
15%
$948
CapEx
4%
$253
Vacancy
0%
$0
Maintenance
4%
$253
Other
25%
$1,580