Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.43% first-year return on $143k initial cash invested.
-1.43%
Cash On Cash
6.19%
Cap Rate
1.03
DSCR
$6,637
Rent
-$171
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,637 income − $6,808 expenses = $171 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
$6,637
Total Expenses
$6,808
Mortgage P&I
45%
$2,987
Property Taxes
6%
$426
Home Insurance
3%
$210
HOA
0%
$0
Property Management
15%
$996
CapEx
4%
$265
Vacancy
0%
$0
Maintenance
4%
$265
Other
25%
$1,659