Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.52% first-year return on $141k initial cash invested.
-5.52%
Cash On Cash
5.09%
Cap Rate
0.85
DSCR
$5,387
Rent
-$648
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,387 income − $6,035 expenses = $648 out of pocket
Investment Breakdown
|
Purchase Price
$585k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$141k
Downpayment
20%
$117k
Closing costs
1%
$5,850
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,387
Total Expenses
$6,035
Mortgage P&I
54%
$2,913
Property Taxes
6%
$332
Home Insurance
4%
$205
HOA
0%
$0
Property Management
15%
$808
CapEx
4%
$215
Vacancy
0%
$0
Maintenance
4%
$215
Other
25%
$1,347