Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.28% first-year return on $156k initial cash invested.
-6.28%
Cash On Cash
4.79%
Cap Rate
0.82
DSCR
$5,700
Rent
-$815
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$656k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$156k
Downpayment
20%
$131k
Closing costs
1%
$6,556
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,700
Total Expenses
$6,515
Mortgage P&I
56%
$3,206
Property Taxes
7%
$381
Home Insurance
3%
$192
HOA
0%
$0
Property Management
15%
$855
CapEx
4%
$228
Vacancy
0%
$0
Maintenance
4%
$228
Other
25%
$1,425