Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.59% first-year return on $142k initial cash invested.
-1.59%
Cash On Cash
6.16%
Cap Rate
1.03
DSCR
$6,813
Rent
-$187
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,813 income − $7,000 expenses = $187 out of pocket
Investment Breakdown
|
Purchase Price
$588k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$142k
Downpayment
20%
$118k
Closing costs
1%
$5,883
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,813
Total Expenses
$7,000
Mortgage P&I
43%
$2,932
Property Taxes
8%
$573
Home Insurance
3%
$224
HOA
0%
$0
Property Management
15%
$1,022
CapEx
4%
$273
Vacancy
0%
$0
Maintenance
4%
$273
Other
25%
$1,703