Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.13% first-year return on $147k initial cash invested.
-7.13%
Cash On Cash
4.58%
Cap Rate
0.76
DSCR
$5,132
Rent
-$876
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$559k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$112k
Closing costs
1%
$5,591
Rehab
0%
$0
Furnishing
5%
$30,000
Cashflow
Total Income
$5,132
Total Expenses
$6,008
Mortgage P&I
55%
$2,803
Property Taxes
10%
$534
Home Insurance
4%
$208
HOA
0%
$0
Property Management
15%
$770
CapEx
4%
$205
Vacancy
0%
$0
Maintenance
4%
$205
Other
25%
$1,283