Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.95% first-year return on $142k initial cash invested.
-3.95%
Cash On Cash
5.42%
Cap Rate
0.91
DSCR
$5,248
Rent
-$467
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$590k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$142k
Downpayment
20%
$118k
Closing costs
1%
$5,895
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,248
Total Expenses
$5,715
Mortgage P&I
56%
$2,919
Property Taxes
1%
$67
Home Insurance
4%
$210
HOA
0%
$0
Property Management
15%
$787
CapEx
4%
$210
Vacancy
0%
$0
Maintenance
4%
$210
Other
25%
$1,312