Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.66% first-year return on $151k initial cash invested.
-4.66%
Cash On Cash
5.42%
Cap Rate
0.89
DSCR
$6,008
Rent
-$586
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$604k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$151k
Downpayment
20%
$121k
Closing costs
1%
$6,044
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$6,008
Total Expenses
$6,594
Mortgage P&I
51%
$3,074
Property Taxes
6%
$386
Home Insurance
3%
$201
HOA
1%
$50
Property Management
15%
$901
CapEx
4%
$240
Vacancy
0%
$0
Maintenance
4%
$240
Other
25%
$1,502