Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.08% first-year return on $142k initial cash invested.
-3.08%
Cash On Cash
5.72%
Cap Rate
0.96
DSCR
$6,342
Rent
-$365
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$592k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$142k
Downpayment
20%
$118k
Closing costs
1%
$5,918
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,342
Total Expenses
$6,707
Mortgage P&I
46%
$2,932
Property Taxes
8%
$511
Home Insurance
3%
$219
HOA
0%
$0
Property Management
15%
$951
CapEx
4%
$254
Vacancy
0%
$0
Maintenance
4%
$254
Other
25%
$1,586