Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.8% first-year return on $155k initial cash invested.
-5.8%
Cash On Cash
5%
Cap Rate
0.84
DSCR
$5,339
Rent
-$747
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$650k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$155k
Downpayment
20%
$130k
Closing costs
1%
$6,500
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,339
Total Expenses
$6,086
Mortgage P&I
61%
$3,243
Property Taxes
1%
$51
Home Insurance
4%
$228
HOA
0%
$0
Property Management
15%
$801
CapEx
4%
$214
Vacancy
0%
$0
Maintenance
4%
$214
Other
25%
$1,335