Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.13% first-year return on $151k initial cash invested.
-5.13%
Cash On Cash
5.25%
Cap Rate
0.86
DSCR
$5,101
Rent
-$644
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$603k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$151k
Downpayment
20%
$121k
Closing costs
1%
$6,029
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$5,101
Total Expenses
$5,745
Mortgage P&I
60%
$3,080
Property Taxes
4%
$215
Home Insurance
0%
$2
HOA
0%
$0
Property Management
15%
$765
CapEx
4%
$204
Vacancy
0%
$0
Maintenance
4%
$204
Other
25%
$1,275