Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.86% first-year return on $152k initial cash invested.
-6.86%
Cash On Cash
4.56%
Cap Rate
0.76
DSCR
$4,377
Rent
-$868
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$580k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$152k
Downpayment
20%
$116k
Closing costs
1%
$5,804
Rehab
0%
$0
Furnishing
5%
$30,000
Cashflow
Total Income
$4,377
Total Expenses
$5,245
Mortgage P&I
66%
$2,897
Property Taxes
6%
$246
Home Insurance
0%
$1
HOA
0%
$0
Property Management
15%
$657
CapEx
4%
$175
Vacancy
0%
$0
Maintenance
4%
$175
Other
25%
$1,094