Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.32% first-year return on $155k initial cash invested.
-4.32%
Cash On Cash
5.19%
Cap Rate
0.9
DSCR
$6,146
Rent
-$556
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$650k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$155k
Downpayment
20%
$130k
Closing costs
1%
$6,501
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,146
Total Expenses
$6,702
Mortgage P&I
51%
$3,122
Property Taxes
6%
$342
Home Insurance
4%
$228
HOA
1%
$60
Property Management
15%
$922
CapEx
4%
$246
Vacancy
0%
$0
Maintenance
4%
$246
Other
25%
$1,536