Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.28% first-year return on $158k initial cash invested.
-6.28%
Cash On Cash
4.76%
Cap Rate
0.81
DSCR
$5,608
Rent
-$827
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$666k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$158k
Downpayment
20%
$133k
Closing costs
1%
$6,662
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,608
Total Expenses
$6,435
Mortgage P&I
58%
$3,245
Property Taxes
5%
$256
Home Insurance
4%
$243
HOA
0%
$0
Property Management
15%
$841
CapEx
4%
$224
Vacancy
0%
$0
Maintenance
4%
$224
Other
25%
$1,402