Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.61% first-year return on $143k initial cash invested.
-7.61%
Cash On Cash
4.47%
Cap Rate
0.76
DSCR
$5,449
Rent
-$905
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$594k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$119k
Closing costs
1%
$5,938
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,449
Total Expenses
$6,354
Mortgage P&I
53%
$2,899
Property Taxes
12%
$630
Home Insurance
4%
$210
HOA
0%
$0
Property Management
15%
$817
CapEx
4%
$218
Vacancy
0%
$0
Maintenance
4%
$218
Other
25%
$1,362