Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.96% first-year return on $146k initial cash invested.
-5.96%
Cash On Cash
4.94%
Cap Rate
0.84
DSCR
$6,476
Rent
-$724
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$609k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$146k
Downpayment
20%
$122k
Closing costs
1%
$6,090
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,476
Total Expenses
$7,200
Mortgage P&I
46%
$2,971
Property Taxes
14%
$898
Home Insurance
3%
$213
HOA
0%
$10
Property Management
15%
$971
CapEx
4%
$259
Vacancy
0%
$0
Maintenance
4%
$259
Other
25%
$1,619