Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.1% first-year return on $143k initial cash invested.
-8.1%
Cash On Cash
4.47%
Cap Rate
0.74
DSCR
$5,105
Rent
-$968
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,105 income − $6,073 expenses = $968 out of pocket
Investment Breakdown
|
Purchase Price
$597k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$119k
Closing costs
1%
$5,971
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,105
Total Expenses
$6,073
Mortgage P&I
59%
$2,987
Property Taxes
8%
$426
Home Insurance
4%
$210
HOA
0%
$0
Property Management
15%
$766
CapEx
4%
$204
Vacancy
0%
$0
Maintenance
4%
$204
Other
25%
$1,276