Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.34% first-year return on $161k initial cash invested.
-4.34%
Cash On Cash
5.12%
Cap Rate
0.89
DSCR
$6,069
Rent
-$580
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$650k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$130k
Closing costs
1%
$6,500
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$6,069
Total Expenses
$6,649
Mortgage P&I
51%
$3,112
Property Taxes
5%
$300
Home Insurance
4%
$228
HOA
2%
$96
Property Management
15%
$910
CapEx
4%
$243
Vacancy
0%
$0
Maintenance
4%
$243
Other
25%
$1,517