Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.41% first-year return on $151k initial cash invested.
-4.41%
Cash On Cash
5.16%
Cap Rate
0.9
DSCR
$5,911
Rent
-$555
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$634k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$151k
Downpayment
20%
$127k
Closing costs
1%
$6,342
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,911
Total Expenses
$6,466
Mortgage P&I
52%
$3,045
Property Taxes
6%
$353
Home Insurance
4%
$231
HOA
0%
$0
Property Management
15%
$887
CapEx
4%
$236
Vacancy
0%
$0
Maintenance
4%
$236
Other
25%
$1,478