Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.81% first-year return on $142k initial cash invested.
-2.81%
Cash On Cash
5.56%
Cap Rate
0.96
DSCR
$5,276
Rent
-$332
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,276 income − $5,608 expenses = $332 out of pocket
Investment Breakdown
|
Purchase Price
$590k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$142k
Downpayment
20%
$118k
Closing costs
1%
$5,899
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,276
Total Expenses
$5,608
Mortgage P&I
54%
$2,852
Property Taxes
0%
$18
Home Insurance
4%
$206
HOA
0%
$0
Property Management
15%
$791
CapEx
4%
$211
Vacancy
0%
$0
Maintenance
4%
$211
Other
25%
$1,319