Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.77% first-year return on $139k initial cash invested.
-1.77%
Cash On Cash
5.99%
Cap Rate
1.02
DSCR
$6,624
Rent
-$204
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,624 income − $6,828 expenses = $204 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
$6,624
Total Expenses
$6,828
Mortgage P&I
42%
$2,805
Property Taxes
10%
$638
Home Insurance
3%
$205
HOA
0%
$0
Property Management
15%
$994
CapEx
4%
$265
Vacancy
0%
$0
Maintenance
4%
$265
Other
25%
$1,656