Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.18% first-year return on $146k initial cash invested.
-8.18%
Cash On Cash
4.13%
Cap Rate
0.72
DSCR
$4,574
Rent
-$996
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,574 income − $5,570 expenses = $996 out of pocket
Investment Breakdown
|
Purchase Price
$610k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$146k
Downpayment
20%
$122k
Closing costs
1%
$6,100
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,574
Total Expenses
$5,570
Mortgage P&I
64%
$2,914
Property Taxes
5%
$246
Home Insurance
5%
$214
HOA
0%
$0
Property Management
15%
$686
CapEx
4%
$183
Vacancy
0%
$0
Maintenance
4%
$183
Other
25%
$1,144