Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.31% first-year return on $144k initial cash invested.
-7.31%
Cash On Cash
4.37%
Cap Rate
0.76
DSCR
$4,561
Rent
-$877
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$600k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$120k
Closing costs
1%
$6,000
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,561
Total Expenses
$5,438
Mortgage P&I
63%
$2,878
Property Taxes
4%
$162
Home Insurance
5%
$210
HOA
0%
$0
Property Management
15%
$684
CapEx
4%
$182
Vacancy
0%
$0
Maintenance
4%
$182
Other
25%
$1,140