Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.88% first-year return on $144k initial cash invested.
-7.88%
Cash On Cash
4.55%
Cap Rate
0.75
DSCR
$4,923
Rent
-$946
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,923 income − $5,869 expenses = $946 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
$4,923
Total Expenses
$5,869
Mortgage P&I
61%
$3,026
Property Taxes
5%
$270
Home Insurance
4%
$210
HOA
0%
$0
Property Management
15%
$738
CapEx
4%
$197
Vacancy
0%
$0
Maintenance
4%
$197
Other
25%
$1,231