Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.17% first-year return on $149k initial cash invested.
-5.17%
Cash On Cash
5.03%
Cap Rate
0.86
DSCR
$5,790
Rent
-$640
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$622k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$149k
Downpayment
20%
$124k
Closing costs
1%
$6,218
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,790
Total Expenses
$6,430
Mortgage P&I
52%
$3,013
Property Taxes
7%
$418
Home Insurance
4%
$219
HOA
0%
$0
Property Management
15%
$868
CapEx
4%
$232
Vacancy
0%
$0
Maintenance
4%
$232
Other
25%
$1,448