Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.4% first-year return on $144k initial cash invested.
-0.4%
Cash On Cash
6.23%
Cap Rate
1.07
DSCR
$6,444
Rent
-$48
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,444 income − $6,492 expenses = $48 out of pocket
Investment Breakdown
|
Purchase Price
$602k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$120k
Closing costs
1%
$6,021
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,444
Total Expenses
$6,492
Mortgage P&I
45%
$2,917
Property Taxes
4%
$264
Home Insurance
3%
$217
HOA
0%
$0
Property Management
15%
$967
CapEx
4%
$258
Vacancy
0%
$0
Maintenance
4%
$258
Other
25%
$1,611