Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.15% first-year return on $143k initial cash invested.
-6.15%
Cash On Cash
4.79%
Cap Rate
0.81
DSCR
$5,207
Rent
-$732
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,207 income − $5,939 expenses = $732 out of pocket
Investment Breakdown
|
Purchase Price
$566k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$113k
Closing costs
1%
$5,664
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$5,207
Total Expenses
$5,939
Mortgage P&I
53%
$2,783
Property Taxes
9%
$456
Home Insurance
4%
$201
HOA
0%
$0
Property Management
15%
$781
CapEx
4%
$208
Vacancy
0%
$0
Maintenance
4%
$208
Other
25%
$1,302