Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.11% first-year return on $147k initial cash invested.
-8.11%
Cash On Cash
4.41%
Cap Rate
0.73
DSCR
$5,208
Rent
-$990
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$584k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$117k
Closing costs
1%
$5,836
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$5,208
Total Expenses
$6,198
Mortgage P&I
56%
$2,926
Property Taxes
11%
$569
Home Insurance
4%
$204
HOA
0%
$0
Property Management
15%
$781
CapEx
4%
$208
Vacancy
0%
$0
Maintenance
4%
$208
Other
25%
$1,302