Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.43% first-year return on $145k initial cash invested.
-0.43%
Cash On Cash
6.35%
Cap Rate
1.07
DSCR
$6,865
Rent
-$52
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,865 income − $6,917 expenses = $52 out of pocket
Investment Breakdown
|
Purchase Price
$605k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$145k
Downpayment
20%
$121k
Closing costs
1%
$6,050
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,865
Total Expenses
$6,917
Mortgage P&I
43%
$2,980
Property Taxes
6%
$396
Home Insurance
4%
$245
HOA
0%
$0
Property Management
15%
$1,030
CapEx
4%
$275
Vacancy
0%
$0
Maintenance
4%
$275
Other
25%
$1,716