Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.6% first-year return on $139k initial cash invested.
-1.6%
Cash On Cash
6.13%
Cap Rate
1.03
DSCR
$6,772
Rent
-$186
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$578k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$116k
Closing costs
1%
$5,778
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,772
Total Expenses
$6,958
Mortgage P&I
42%
$2,868
Property Taxes
9%
$629
Home Insurance
3%
$210
HOA
0%
$0
Property Management
15%
$1,016
CapEx
4%
$271
Vacancy
0%
$0
Maintenance
4%
$271
Other
25%
$1,693