Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.98% first-year return on $161k initial cash invested.
-3.98%
Cash On Cash
5.36%
Cap Rate
0.9
DSCR
$5,725
Rent
-$535
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$625k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$125k
Closing costs
1%
$6,245
Rehab
0%
$0
Furnishing
5%
$30,000
Cashflow
Total Income
$5,725
Total Expenses
$6,260
Mortgage P&I
54%
$3,098
Property Taxes
2%
$141
Home Insurance
4%
$221
HOA
1%
$52
Property Management
15%
$859
CapEx
4%
$229
Vacancy
0%
$0
Maintenance
4%
$229
Other
25%
$1,431