Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.54% first-year return on $143k initial cash invested.
-1.54%
Cash On Cash
5.85%
Cap Rate
1.02
DSCR
$6,273
Rent
-$183
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$595k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$119k
Closing costs
1%
$5,950
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,273
Total Expenses
$6,456
Mortgage P&I
45%
$2,831
Property Taxes
6%
$406
Home Insurance
3%
$208
HOA
0%
$0
Property Management
15%
$941
CapEx
4%
$251
Vacancy
0%
$0
Maintenance
4%
$251
Other
25%
$1,568