Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.19% first-year return on $158k initial cash invested.
-5.19%
Cash On Cash
5.09%
Cap Rate
0.87
DSCR
$6,823
Rent
-$683
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$666k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$158k
Downpayment
20%
$133k
Closing costs
1%
$6,657
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,823
Total Expenses
$7,506
Mortgage P&I
47%
$3,232
Property Taxes
11%
$765
Home Insurance
3%
$234
HOA
0%
$0
Property Management
15%
$1,023
CapEx
4%
$273
Vacancy
0%
$0
Maintenance
4%
$273
Other
25%
$1,706