Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.35% first-year return on $156k initial cash invested.
-5.35%
Cash On Cash
5.11%
Cap Rate
0.86
DSCR
$5,612
Rent
-$695
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$657k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$156k
Downpayment
20%
$131k
Closing costs
1%
$6,571
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,612
Total Expenses
$6,307
Mortgage P&I
58%
$3,270
Property Taxes
2%
$108
Home Insurance
4%
$236
HOA
0%
$0
Property Management
15%
$842
CapEx
4%
$224
Vacancy
0%
$0
Maintenance
4%
$224
Other
25%
$1,403