Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.6% first-year return on $161k initial cash invested.
-3.6%
Cash On Cash
5.34%
Cap Rate
0.93
DSCR
$6,317
Rent
-$483
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$680k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$136k
Closing costs
1%
$6,800
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,317
Total Expenses
$6,800
Mortgage P&I
52%
$3,258
Property Taxes
4%
$271
Home Insurance
4%
$238
HOA
0%
$0
Property Management
15%
$948
CapEx
4%
$253
Vacancy
0%
$0
Maintenance
4%
$253
Other
25%
$1,579