Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.96% first-year return on $148k initial cash invested.
-3.96%
Cash On Cash
5.63%
Cap Rate
0.93
DSCR
$6,532
Rent
-$489
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,532 income − $7,021 expenses = $489 out of pocket
Investment Breakdown
|
Purchase Price
$619k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$148k
Downpayment
20%
$124k
Closing costs
1%
$6,193
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,532
Total Expenses
$7,021
Mortgage P&I
48%
$3,136
Property Taxes
8%
$528
Home Insurance
3%
$222
HOA
0%
$0
Property Management
15%
$980
CapEx
4%
$261
Vacancy
0%
$0
Maintenance
4%
$261
Other
25%
$1,633