Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.31% first-year return on $146k initial cash invested.
-6.31%
Cash On Cash
4.78%
Cap Rate
0.81
DSCR
$5,383
Rent
-$768
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,383 income − $6,151 expenses = $768 out of pocket
Investment Breakdown
|
Purchase Price
$610k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$146k
Downpayment
20%
$122k
Closing costs
1%
$6,098
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,383
Total Expenses
$6,151
Mortgage P&I
55%
$2,982
Property Taxes
7%
$358
Home Insurance
4%
$228
HOA
0%
$0
Property Management
15%
$807
CapEx
4%
$215
Vacancy
0%
$0
Maintenance
4%
$215
Other
25%
$1,346