Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.66% first-year return on $146k initial cash invested.
-3.66%
Cash On Cash
5.37%
Cap Rate
0.93
DSCR
$6,234
Rent
-$447
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$583k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$146k
Downpayment
20%
$117k
Closing costs
1%
$5,832
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$6,234
Total Expenses
$6,681
Mortgage P&I
45%
$2,810
Property Taxes
11%
$674
Home Insurance
3%
$206
HOA
0%
$0
Property Management
15%
$935
CapEx
4%
$249
Vacancy
0%
$0
Maintenance
4%
$249
Other
25%
$1,558