Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.54% first-year return on $151k initial cash invested.
-3.54%
Cash On Cash
5.54%
Cap Rate
0.93
DSCR
$6,222
Rent
-$444
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,222 income − $6,666 expenses = $444 out of pocket
Investment Breakdown
|
Purchase Price
$603k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$151k
Downpayment
20%
$121k
Closing costs
1%
$6,025
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$6,222
Total Expenses
$6,666
Mortgage P&I
48%
$2,977
Property Taxes
8%
$492
Home Insurance
3%
$210
HOA
0%
$0
Property Management
15%
$933
CapEx
4%
$249
Vacancy
0%
$0
Maintenance
4%
$249
Other
25%
$1,556