Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.03% first-year return on $142k initial cash invested.
-7.03%
Cash On Cash
4.74%
Cap Rate
0.79
DSCR
$5,577
Rent
-$829
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,577 income − $6,406 expenses = $829 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
$5,577
Total Expenses
$6,406
Mortgage P&I
53%
$2,932
Property Taxes
10%
$573
Home Insurance
4%
$224
HOA
0%
$0
Property Management
15%
$837
CapEx
4%
$223
Vacancy
0%
$0
Maintenance
4%
$223
Other
25%
$1,394