Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.16% first-year return on $146k initial cash invested.
-6.16%
Cash On Cash
5.3%
Cap Rate
0.84
DSCR
$5,731
Rent
-$751
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,731 income − $6,482 expenses = $751 out of pocket
Investment Breakdown
|
Purchase Price
$611k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$146k
Downpayment
20%
$122k
Closing costs
1%
$6,108
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,731
Total Expenses
$6,482
Mortgage P&I
56%
$3,221
Property Taxes
5%
$282
Home Insurance
4%
$228
HOA
0%
$0
Property Management
15%
$860
CapEx
4%
$229
Vacancy
0%
$0
Maintenance
4%
$229
Other
25%
$1,433