Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.19% first-year return on $173k initial cash invested.
-6.19%
Cash On Cash
4.8%
Cap Rate
0.82
DSCR
$6,419
Rent
-$891
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$736k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$173k
Downpayment
20%
$147k
Closing costs
1%
$7,362
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$6,419
Total Expenses
$7,310
Mortgage P&I
56%
$3,580
Property Taxes
6%
$377
Home Insurance
4%
$271
HOA
0%
$0
Property Management
15%
$963
CapEx
4%
$257
Vacancy
0%
$0
Maintenance
4%
$257
Other
25%
$1,605