Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.98% first-year return on $144k initial cash invested.
-5.98%
Cash On Cash
5.05%
Cap Rate
0.83
DSCR
$5,363
Rent
-$718
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,363 income − $6,081 expenses = $718 out of pocket
Investment Breakdown
|
Purchase Price
$600k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$120k
Closing costs
1%
$5,999
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,363
Total Expenses
$6,081
Mortgage P&I
56%
$3,026
Property Taxes
5%
$270
Home Insurance
4%
$210
HOA
0%
$0
Property Management
15%
$804
CapEx
4%
$215
Vacancy
0%
$0
Maintenance
4%
$215
Other
25%
$1,341