Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.67% first-year return on $141k initial cash invested.
-2.67%
Cash On Cash
5.86%
Cap Rate
0.98
DSCR
$6,479
Rent
-$313
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,479 income − $6,792 expenses = $313 out of pocket
Investment Breakdown
|
Purchase Price
$585k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$141k
Downpayment
20%
$117k
Closing costs
1%
$5,848
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,479
Total Expenses
$6,792
Mortgage P&I
45%
$2,911
Property Taxes
9%
$561
Home Insurance
3%
$210
HOA
0%
$0
Property Management
15%
$972
CapEx
4%
$259
Vacancy
0%
$0
Maintenance
4%
$259
Other
25%
$1,620