Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.37% first-year return on $141k initial cash invested.
-7.37%
Cash On Cash
4.68%
Cap Rate
0.78
DSCR
$5,541
Rent
-$867
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,541 income − $6,408 expenses = $867 out of pocket
Investment Breakdown
|
Purchase Price
$586k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$141k
Downpayment
20%
$117k
Closing costs
1%
$5,862
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,541
Total Expenses
$6,408
Mortgage P&I
53%
$2,932
Property Taxes
9%
$500
Home Insurance
4%
$201
HOA
2%
$115
Property Management
15%
$831
CapEx
4%
$222
Vacancy
0%
$0
Maintenance
4%
$222
Other
25%
$1,385