Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.63% first-year return on $150k initial cash invested.
-0.63%
Cash On Cash
6.2%
Cap Rate
1.06
DSCR
$6,654
Rent
-$79
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$602k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$150k
Downpayment
20%
$120k
Closing costs
1%
$6,022
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$6,654
Total Expenses
$6,733
Mortgage P&I
44%
$2,923
Property Taxes
6%
$424
Home Insurance
3%
$192
HOA
0%
$0
Property Management
15%
$998
CapEx
4%
$266
Vacancy
0%
$0
Maintenance
4%
$266
Other
25%
$1,664