Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.87% first-year return on $148k initial cash invested.
-4.87%
Cash On Cash
5.4%
Cap Rate
0.89
DSCR
$6,319
Rent
-$601
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,319 income − $6,920 expenses = $601 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
$6,319
Total Expenses
$6,920
Mortgage P&I
50%
$3,136
Property Taxes
8%
$528
Home Insurance
4%
$222
HOA
0%
$0
Property Management
15%
$948
CapEx
4%
$253
Vacancy
0%
$0
Maintenance
4%
$253
Other
25%
$1,580