Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.38% first-year return on $146k initial cash invested.
-5.38%
Cash On Cash
5.28%
Cap Rate
0.86
DSCR
$5,702
Rent
-$654
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
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$146k
Downpayment
20%
$122k
Closing costs
1%
$6,088
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,702
Total Expenses
$6,356
Mortgage P&I
54%
$3,105
Property Taxes
5%
$297
Home Insurance
4%
$217
HOA
0%
$0
Property Management
15%
$855
CapEx
4%
$228
Vacancy
0%
$0
Maintenance
4%
$228
Other
25%
$1,426