Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.23% first-year return on $163k initial cash invested.
-7.23%
Cash On Cash
4.57%
Cap Rate
0.78
DSCR
$5,588
Rent
-$980
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$689k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$163k
Downpayment
20%
$138k
Closing costs
1%
$6,889
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,588
Total Expenses
$6,568
Mortgage P&I
60%
$3,379
Property Taxes
5%
$265
Home Insurance
4%
$241
HOA
0%
$0
Property Management
15%
$838
CapEx
4%
$224
Vacancy
0%
$0
Maintenance
4%
$224
Other
25%
$1,397