Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.43% first-year return on $142k initial cash invested.
-4.43%
Cash On Cash
5.22%
Cap Rate
0.9
DSCR
$5,884
Rent
-$523
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$589k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$142k
Downpayment
20%
$118k
Closing costs
1%
$5,890
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,884
Total Expenses
$6,407
Mortgage P&I
48%
$2,849
Property Taxes
9%
$524
Home Insurance
4%
$210
HOA
0%
$0
Property Management
15%
$883
CapEx
4%
$235
Vacancy
0%
$0
Maintenance
4%
$235
Other
25%
$1,471