Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.3% first-year return on $143k initial cash invested.
-5.3%
Cash On Cash
5.17%
Cap Rate
0.88
DSCR
$6,783
Rent
-$631
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,783 income − $7,414 expenses = $631 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
$6,783
Total Expenses
$7,414
Mortgage P&I
43%
$2,921
Property Taxes
14%
$958
Home Insurance
4%
$280
HOA
0%
$0
Property Management
15%
$1,017
CapEx
4%
$271
Vacancy
0%
$0
Maintenance
4%
$271
Other
25%
$1,696