Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.69% first-year return on $152k initial cash invested.
-5.69%
Cash On Cash
4.96%
Cap Rate
0.84
DSCR
$5,882
Rent
-$720
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$637k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$152k
Downpayment
20%
$127k
Closing costs
1%
$6,374
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,882
Total Expenses
$6,602
Mortgage P&I
53%
$3,121
Property Taxes
7%
$433
Home Insurance
4%
$226
HOA
0%
$0
Property Management
15%
$882
CapEx
4%
$235
Vacancy
0%
$0
Maintenance
4%
$235
Other
25%
$1,470