Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.02% first-year return on $168k initial cash invested.
-6.02%
Cash On Cash
4.97%
Cap Rate
0.82
DSCR
$6,330
Rent
-$840
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$655k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$168k
Downpayment
20%
$131k
Closing costs
1%
$6,550
Rehab
0%
$0
Furnishing
5%
$30,000
Cashflow
Total Income
$6,330
Total Expenses
$7,170
Mortgage P&I
52%
$3,298
Property Taxes
10%
$605
Home Insurance
4%
$229
HOA
0%
$0
Property Management
15%
$950
CapEx
4%
$253
Vacancy
0%
$0
Maintenance
4%
$253
Other
25%
$1,582