Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.46% first-year return on $161k initial cash invested.
-6.46%
Cash On Cash
4.67%
Cap Rate
0.81
DSCR
$5,982
Rent
-$868
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$682k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$161k
Downpayment
20%
$136k
Closing costs
1%
$6,821
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,982
Total Expenses
$6,850
Mortgage P&I
55%
$3,283
Property Taxes
5%
$317
Home Insurance
4%
$262
HOA
2%
$117
Property Management
15%
$897
CapEx
4%
$239
Vacancy
0%
$0
Maintenance
4%
$239
Other
25%
$1,496