Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.76% first-year return on $135k initial cash invested.
-0.76%
Cash On Cash
6.31%
Cap Rate
1.06
DSCR
$6,461
Rent
-$86
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,461 income − $6,547 expenses = $86 out of pocket
Investment Breakdown
|
Purchase Price
$559k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$135k
Downpayment
20%
$112k
Closing costs
1%
$5,588
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,461
Total Expenses
$6,547
Mortgage P&I
43%
$2,765
Property Taxes
7%
$477
Home Insurance
3%
$205
HOA
0%
$0
Property Management
15%
$969
CapEx
4%
$258
Vacancy
0%
$0
Maintenance
4%
$258
Other
25%
$1,615