Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.83% first-year return on $141k initial cash invested.
-5.83%
Cash On Cash
4.95%
Cap Rate
0.85
DSCR
$6,482
Rent
-$684
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,482 income − $7,166 expenses = $684 out of pocket
Investment Breakdown
|
Purchase Price
$585k
Downpayment
20.0%
Interest Rate
6.1%
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
$6,482
Total Expenses
$7,166
Mortgage P&I
44%
$2,837
Property Taxes
16%
$1,018
Home Insurance
3%
$201
HOA
0%
$0
Property Management
15%
$972
CapEx
4%
$259
Vacancy
0%
$0
Maintenance
4%
$259
Other
25%
$1,620