Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.07% first-year return on $167k initial cash invested.
-7.07%
Cash On Cash
4.5%
Cap Rate
0.77
DSCR
$5,104
Rent
-$982
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$679k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$167k
Downpayment
20%
$136k
Closing costs
1%
$6,790
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$5,104
Total Expenses
$6,086
Mortgage P&I
65%
$3,327
Property Taxes
1%
$71
Home Insurance
5%
$238
HOA
0%
$0
Property Management
15%
$766
CapEx
4%
$204
Vacancy
0%
$0
Maintenance
4%
$204
Other
25%
$1,276