Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.65% first-year return on $140k initial cash invested.
-1.65%
Cash On Cash
6.07%
Cap Rate
1.02
DSCR
$6,400
Rent
-$193
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,400 income − $6,593 expenses = $193 out of pocket
Investment Breakdown
|
Purchase Price
$583k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$140k
Downpayment
20%
$117k
Closing costs
1%
$5,826
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,400
Total Expenses
$6,593
Mortgage P&I
45%
$2,885
Property Taxes
7%
$430
Home Insurance
3%
$206
HOA
0%
$0
Property Management
15%
$960
CapEx
4%
$256
Vacancy
0%
$0
Maintenance
4%
$256
Other
25%
$1,600