Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.4% first-year return on $150k initial cash invested.
-5.4%
Cash On Cash
5.17%
Cap Rate
0.86
DSCR
$6,279
Rent
-$675
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,279 income − $6,954 expenses = $675 out of pocket
Investment Breakdown
|
Purchase Price
$600k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$150k
Downpayment
20%
$120k
Closing costs
1%
$6,000
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$6,279
Total Expenses
$6,954
Mortgage P&I
48%
$3,010
Property Taxes
11%
$705
Home Insurance
3%
$210
HOA
0%
$15
Property Management
15%
$942
CapEx
4%
$251
Vacancy
0%
$0
Maintenance
4%
$251
Other
25%
$1,570