Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.74% first-year return on $138k initial cash invested.
-6.74%
Cash On Cash
4.63%
Cap Rate
0.79
DSCR
$5,037
Rent
-$774
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$570k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$138k
Downpayment
20%
$114k
Closing costs
1%
$5,701
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,037
Total Expenses
$5,811
Mortgage P&I
55%
$2,772
Property Taxes
9%
$439
Home Insurance
4%
$183
HOA
0%
$0
Property Management
15%
$756
CapEx
4%
$201
Vacancy
0%
$0
Maintenance
4%
$201
Other
25%
$1,259