Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.4% first-year return on $156k initial cash invested.
-7.4%
Cash On Cash
4.67%
Cap Rate
0.77
DSCR
$5,954
Rent
-$965
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$630k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$156k
Downpayment
20%
$126k
Closing costs
1%
$6,304
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$5,954
Total Expenses
$6,919
Mortgage P&I
53%
$3,182
Property Taxes
11%
$652
Home Insurance
4%
$228
HOA
0%
$0
Property Management
15%
$893
CapEx
4%
$238
Vacancy
0%
$0
Maintenance
4%
$238
Other
25%
$1,488