Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.19% first-year return on $150k initial cash invested.
-3.19%
Cash On Cash
5.59%
Cap Rate
0.95
DSCR
$5,984
Rent
-$399
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$628k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$150k
Downpayment
20%
$126k
Closing costs
1%
$6,281
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,984
Total Expenses
$6,383
Mortgage P&I
52%
$3,087
Property Taxes
3%
$201
Home Insurance
4%
$223
HOA
0%
$0
Property Management
15%
$898
CapEx
4%
$239
Vacancy
0%
$0
Maintenance
4%
$239
Other
25%
$1,496