Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.86% first-year return on $143k initial cash invested.
-0.86%
Cash On Cash
6.22%
Cap Rate
1.05
DSCR
$5,763
Rent
-$102
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$538k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$108k
Closing costs
1%
$5,384
Rehab
0%
$0
Furnishing
6%
$30,000
Cashflow
Total Income
$5,763
Total Expenses
$5,865
Mortgage P&I
46%
$2,662
Property Taxes
4%
$244
Home Insurance
3%
$192
HOA
0%
$0
Property Management
15%
$864
CapEx
4%
$231
Vacancy
0%
$0
Maintenance
4%
$231
Other
25%
$1,441