Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.36% first-year return on $143k initial cash invested.
-6.36%
Cash On Cash
4.9%
Cap Rate
0.83
DSCR
$6,543
Rent
-$757
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,543 income − $7,300 expenses = $757 out of pocket
Investment Breakdown
|
Purchase Price
$594k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$119k
Closing costs
1%
$5,941
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,543
Total Expenses
$7,300
Mortgage P&I
45%
$2,921
Property Taxes
15%
$958
Home Insurance
4%
$280
HOA
0%
$0
Property Management
15%
$981
CapEx
4%
$262
Vacancy
0%
$0
Maintenance
4%
$262
Other
25%
$1,636