Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.79% first-year return on $146k initial cash invested.
-5.79%
Cash On Cash
4.97%
Cap Rate
0.83
DSCR
$5,012
Rent
-$704
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,012 income − $5,716 expenses = $704 out of pocket
Investment Breakdown
|
Purchase Price
$609k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$146k
Downpayment
20%
$122k
Closing costs
1%
$6,089
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,012
Total Expenses
$5,716
Mortgage P&I
60%
$3,025
Property Taxes
1%
$70
Home Insurance
4%
$216
HOA
0%
$0
Property Management
15%
$752
CapEx
4%
$200
Vacancy
0%
$0
Maintenance
4%
$200
Other
25%
$1,253