Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.24% first-year return on $155k initial cash invested.
-5.24%
Cash On Cash
5.06%
Cap Rate
0.86
DSCR
$5,488
Rent
-$678
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$654k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$155k
Downpayment
20%
$131k
Closing costs
1%
$6,538
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,488
Total Expenses
$6,166
Mortgage P&I
59%
$3,216
Property Taxes
2%
$85
Home Insurance
4%
$230
HOA
0%
$0
Property Management
15%
$823
CapEx
4%
$220
Vacancy
0%
$0
Maintenance
4%
$220
Other
25%
$1,372