Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.18% first-year return on $141k initial cash invested.
-7.18%
Cash On Cash
4.64%
Cap Rate
0.78
DSCR
$5,311
Rent
-$843
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$586k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$141k
Downpayment
20%
$117k
Closing costs
1%
$5,856
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,311
Total Expenses
$6,154
Mortgage P&I
55%
$2,895
Property Taxes
9%
$500
Home Insurance
4%
$210
HOA
0%
$0
Property Management
15%
$797
CapEx
4%
$212
Vacancy
0%
$0
Maintenance
4%
$212
Other
25%
$1,328