Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.33% first-year return on $146k initial cash invested.
-7.33%
Cash On Cash
4.67%
Cap Rate
0.78
DSCR
$5,500
Rent
-$894
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,500 income − $6,394 expenses = $894 out of pocket
Investment Breakdown
|
Purchase Price
$612k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$146k
Downpayment
20%
$122k
Closing costs
1%
$6,115
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,500
Total Expenses
$6,394
Mortgage P&I
55%
$3,052
Property Taxes
9%
$486
Home Insurance
4%
$216
HOA
0%
$0
Property Management
15%
$825
CapEx
4%
$220
Vacancy
0%
$0
Maintenance
4%
$220
Other
25%
$1,375