Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.57% first-year return on $158k initial cash invested.
-5.57%
Cash On Cash
4.95%
Cap Rate
0.85
DSCR
$6,168
Rent
-$734
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$668k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$158k
Downpayment
20%
$134k
Closing costs
1%
$6,676
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,168
Total Expenses
$6,902
Mortgage P&I
53%
$3,242
Property Taxes
8%
$465
Home Insurance
4%
$234
HOA
0%
$0
Property Management
15%
$925
CapEx
4%
$247
Vacancy
0%
$0
Maintenance
4%
$247
Other
25%
$1,542