Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.78% first-year return on $143k initial cash invested.
-2.78%
Cash On Cash
5.53%
Cap Rate
0.97
DSCR
$5,991
Rent
-$331
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,991 income − $6,322 expenses = $331 out of pocket
Investment Breakdown
|
Purchase Price
$595k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$119k
Closing costs
1%
$5,950
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,991
Total Expenses
$6,322
Mortgage P&I
47%
$2,831
Property Taxes
7%
$406
Home Insurance
3%
$208
HOA
0%
$0
Property Management
15%
$899
CapEx
4%
$240
Vacancy
0%
$0
Maintenance
4%
$240
Other
25%
$1,498