Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.82% first-year return on $153k initial cash invested.
-2.82%
Cash On Cash
5.84%
Cap Rate
0.95
DSCR
$5,479
Rent
-$360
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,479 income − $5,839 expenses = $360 out of pocket
Investment Breakdown
|
Purchase Price
$587k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$153k
Downpayment
20%
$117k
Closing costs
1%
$5,869
Rehab
0%
$0
Furnishing
5%
$30,000
Cashflow
Total Income
$5,479
Total Expenses
$5,839
Mortgage P&I
55%
$2,998
Property Taxes
4%
$210
Home Insurance
0%
$1
HOA
0%
$0
Property Management
15%
$822
CapEx
4%
$219
Vacancy
0%
$0
Maintenance
4%
$219
Other
25%
$1,370