Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.25% first-year return on $153k initial cash invested.
-5.25%
Cash On Cash
5.22%
Cap Rate
0.87
DSCR
$6,282
Rent
-$670
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$644k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$153k
Downpayment
20%
$129k
Closing costs
1%
$6,441
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,282
Total Expenses
$6,952
Mortgage P&I
51%
$3,222
Property Taxes
8%
$489
Home Insurance
4%
$227
HOA
0%
$0
Property Management
15%
$942
CapEx
4%
$251
Vacancy
0%
$0
Maintenance
4%
$251
Other
25%
$1,570