Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.44% first-year return on $144k initial cash invested.
-6.44%
Cash On Cash
4.79%
Cap Rate
0.82
DSCR
$6,046
Rent
-$772
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,046 income − $6,818 expenses = $772 out of pocket
Investment Breakdown
|
Purchase Price
$599k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$120k
Closing costs
1%
$5,992
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,046
Total Expenses
$6,818
Mortgage P&I
48%
$2,924
Property Taxes
13%
$776
Home Insurance
4%
$215
HOA
0%
$0
Property Management
15%
$907
CapEx
4%
$242
Vacancy
0%
$0
Maintenance
4%
$242
Other
25%
$1,512