Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.33% first-year return on $148k initial cash invested.
-5.33%
Cash On Cash
5.14%
Cap Rate
0.85
DSCR
$5,125
Rent
-$657
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
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$148k
Downpayment
20%
$118k
Closing costs
1%
$5,900
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$5,125
Total Expenses
$5,782
Mortgage P&I
58%
$2,980
Property Taxes
3%
$136
Home Insurance
4%
$206
HOA
0%
$0
Property Management
15%
$769
CapEx
4%
$205
Vacancy
0%
$0
Maintenance
4%
$205
Other
25%
$1,281