Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.65% first-year return on $139k initial cash invested.
-2.65%
Cash On Cash
5.76%
Cap Rate
0.98
DSCR
$6,427
Rent
-$306
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,427 income − $6,733 expenses = $306 out of pocket
Investment Breakdown
|
Purchase Price
$574k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$115k
Closing costs
1%
$5,742
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,427
Total Expenses
$6,733
Mortgage P&I
44%
$2,805
Property Taxes
10%
$638
Home Insurance
3%
$205
HOA
0%
$0
Property Management
15%
$964
CapEx
4%
$257
Vacancy
0%
$0
Maintenance
4%
$257
Other
25%
$1,607