Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.33% first-year return on $146k initial cash invested.
-8.33%
Cash On Cash
4.29%
Cap Rate
0.73
DSCR
$5,399
Rent
-$1,012
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,399 income − $6,411 expenses = $1,012 out of pocket
Investment Breakdown
|
Purchase Price
$609k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$146k
Downpayment
20%
$122k
Closing costs
1%
$6,087
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,399
Total Expenses
$6,411
Mortgage P&I
55%
$2,974
Property Taxes
11%
$618
Home Insurance
4%
$227
HOA
0%
$0
Property Management
15%
$810
CapEx
4%
$216
Vacancy
0%
$0
Maintenance
4%
$216
Other
25%
$1,350