Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.91% first-year return on $165k initial cash invested.
-5.91%
Cash On Cash
4.79%
Cap Rate
0.83
DSCR
$5,967
Rent
-$810
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$698k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$165k
Downpayment
20%
$140k
Closing costs
1%
$6,978
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,967
Total Expenses
$6,777
Mortgage P&I
56%
$3,356
Property Taxes
5%
$314
Home Insurance
4%
$238
HOA
0%
$4
Property Management
15%
$895
CapEx
4%
$239
Vacancy
0%
$0
Maintenance
4%
$239
Other
25%
$1,492