Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.08% first-year return on $163k initial cash invested.
-5.08%
Cash On Cash
5.06%
Cap Rate
0.87
DSCR
$6,504
Rent
-$689
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$690k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$163k
Downpayment
20%
$138k
Closing costs
1%
$6,900
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,504
Total Expenses
$7,193
Mortgage P&I
51%
$3,339
Property Taxes
8%
$494
Home Insurance
4%
$238
HOA
0%
$0
Property Management
15%
$976
CapEx
4%
$260
Vacancy
0%
$0
Maintenance
4%
$260
Other
25%
$1,626