Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.04% first-year return on $147k initial cash invested.
-5.04%
Cash On Cash
4.91%
Cap Rate
0.86
DSCR
$5,383
Rent
-$619
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$587k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$117k
Closing costs
1%
$5,871
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$5,383
Total Expenses
$6,002
Mortgage P&I
52%
$2,806
Property Taxes
8%
$405
Home Insurance
4%
$208
HOA
0%
$0
Property Management
15%
$807
CapEx
4%
$215
Vacancy
0%
$0
Maintenance
4%
$215
Other
25%
$1,346