Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.67% first-year return on $142k initial cash invested.
-7.67%
Cash On Cash
4.41%
Cap Rate
0.75
DSCR
$4,937
Rent
-$907
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,937 income − $5,844 expenses = $907 out of pocket
Investment Breakdown
|
Purchase Price
$590k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$142k
Downpayment
20%
$118k
Closing costs
1%
$5,902
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,937
Total Expenses
$5,844
Mortgage P&I
58%
$2,881
Property Taxes
8%
$375
Home Insurance
4%
$215
HOA
0%
$4
Property Management
15%
$741
CapEx
4%
$197
Vacancy
0%
$0
Maintenance
4%
$197
Other
25%
$1,234