Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.55% first-year return on $145k initial cash invested.
-0.55%
Cash On Cash
6.29%
Cap Rate
1.07
DSCR
$7,084
Rent
-$67
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$606k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$145k
Downpayment
20%
$121k
Closing costs
1%
$6,056
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$7,084
Total Expenses
$7,151
Mortgage P&I
42%
$2,957
Property Taxes
8%
$584
Home Insurance
3%
$210
HOA
0%
$0
Property Management
15%
$1,063
CapEx
4%
$283
Vacancy
0%
$0
Maintenance
4%
$283
Other
25%
$1,771