Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.57% first-year return on $143k initial cash invested.
-5.57%
Cash On Cash
4.93%
Cap Rate
0.85
DSCR
$5,847
Rent
-$666
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$597k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$119k
Closing costs
1%
$5,974
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,847
Total Expenses
$6,513
Mortgage P&I
49%
$2,884
Property Taxes
10%
$602
Home Insurance
4%
$220
HOA
0%
$0
Property Management
15%
$877
CapEx
4%
$234
Vacancy
0%
$0
Maintenance
4%
$234
Other
25%
$1,462