Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.13% first-year return on $144k initial cash invested.
-7.13%
Cash On Cash
4.56%
Cap Rate
0.78
DSCR
$5,447
Rent
-$854
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$599k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$120k
Closing costs
1%
$5,990
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,447
Total Expenses
$6,301
Mortgage P&I
53%
$2,913
Property Taxes
10%
$563
Home Insurance
4%
$210
HOA
0%
$0
Property Management
15%
$817
CapEx
4%
$218
Vacancy
0%
$0
Maintenance
4%
$218
Other
25%
$1,362