Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.42% first-year return on $141k initial cash invested.
-3.42%
Cash On Cash
5.58%
Cap Rate
0.96
DSCR
$7,028
Rent
-$401
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,028 income − $7,429 expenses = $401 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
$7,028
Total Expenses
$7,429
Mortgage P&I
40%
$2,837
Property Taxes
14%
$1,018
Home Insurance
3%
$201
HOA
0%
$0
Property Management
15%
$1,054
CapEx
4%
$281
Vacancy
0%
$0
Maintenance
4%
$281
Other
25%
$1,757