Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.82% first-year return on $144k initial cash invested.
-6.82%
Cash On Cash
4.87%
Cap Rate
0.8
DSCR
$5,219
Rent
-$817
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,219 income − $6,036 expenses = $817 out of pocket
Investment Breakdown
|
Purchase Price
$599k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$120k
Closing costs
1%
$5,990
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,219
Total Expenses
$6,036
Mortgage P&I
58%
$3,037
Property Taxes
5%
$283
Home Insurance
4%
$210
HOA
0%
$0
Property Management
15%
$783
CapEx
4%
$209
Vacancy
0%
$0
Maintenance
4%
$209
Other
25%
$1,305