Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.91% first-year return on $144k initial cash invested.
-0.91%
Cash On Cash
6.15%
Cap Rate
1.06
DSCR
$7,121
Rent
-$109
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,121 income − $7,230 expenses = $109 out of pocket
Investment Breakdown
|
Purchase Price
$601k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$120k
Closing costs
1%
$6,007
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$7,121
Total Expenses
$7,230
Mortgage P&I
41%
$2,904
Property Taxes
10%
$708
Home Insurance
3%
$200
HOA
0%
$0
Property Management
15%
$1,068
CapEx
4%
$285
Vacancy
0%
$0
Maintenance
4%
$285
Other
25%
$1,780