Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.36% first-year return on $158k initial cash invested.
-1.36%
Cash On Cash
6.15%
Cap Rate
1.03
DSCR
$6,548
Rent
-$179
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$608k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$158k
Downpayment
20%
$122k
Closing costs
1%
$6,076
Rehab
0%
$0
Furnishing
5%
$30,000
Cashflow
Total Income
$6,548
Total Expenses
$6,727
Mortgage P&I
46%
$3,033
Property Taxes
5%
$359
Home Insurance
3%
$192
HOA
0%
$0
Property Management
15%
$982
CapEx
4%
$262
Vacancy
0%
$0
Maintenance
4%
$262
Other
25%
$1,637