Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.55% first-year return on $141k initial cash invested.
-6.55%
Cash On Cash
4.82%
Cap Rate
0.81
DSCR
$5,329
Rent
-$768
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,329 income − $6,097 expenses = $768 out of pocket
Investment Breakdown
|
Purchase Price
$585k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$141k
Downpayment
20%
$117k
Closing costs
1%
$5,845
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,329
Total Expenses
$6,097
Mortgage P&I
54%
$2,902
Property Taxes
7%
$394
Home Insurance
4%
$205
HOA
1%
$39
Property Management
15%
$799
CapEx
4%
$213
Vacancy
0%
$0
Maintenance
4%
$213
Other
25%
$1,332