Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.61% first-year return on $152k initial cash invested.
-7.61%
Cash On Cash
4.3%
Cap Rate
0.75
DSCR
$5,465
Rent
-$967
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$640k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$152k
Downpayment
20%
$128k
Closing costs
1%
$6,400
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,465
Total Expenses
$6,432
Mortgage P&I
56%
$3,040
Property Taxes
10%
$544
Home Insurance
4%
$224
HOA
0%
$0
Property Management
15%
$820
CapEx
4%
$219
Vacancy
0%
$0
Maintenance
4%
$219
Other
25%
$1,366