Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.29% first-year return on $145k initial cash invested.
-0.29%
Cash On Cash
6.36%
Cap Rate
1.08
DSCR
$7,146
Rent
-$35
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$7,146 income − $7,181 expenses = $35 out of pocket
Investment Breakdown
|
Purchase Price
$606k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$145k
Downpayment
20%
$121k
Closing costs
1%
$6,056
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$7,146
Total Expenses
$7,181
Mortgage P&I
41%
$2,957
Property Taxes
8%
$584
Home Insurance
3%
$210
HOA
0%
$0
Property Management
15%
$1,072
CapEx
4%
$286
Vacancy
0%
$0
Maintenance
4%
$286
Other
25%
$1,786