Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.23% first-year return on $155k initial cash invested.
-5.23%
Cash On Cash
5.04%
Cap Rate
0.84
DSCR
$5,204
Rent
-$676
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,204 income − $5,880 expenses = $676 out of pocket
Investment Breakdown
|
Purchase Price
$596k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$155k
Downpayment
20%
$119k
Closing costs
1%
$5,960
Rehab
0%
$0
Furnishing
5%
$30,000
Cashflow
Total Income
$5,204
Total Expenses
$5,880
Mortgage P&I
57%
$2,972
Property Taxes
4%
$201
Home Insurance
4%
$209
HOA
0%
$0
Property Management
15%
$781
CapEx
4%
$208
Vacancy
0%
$0
Maintenance
4%
$208
Other
25%
$1,301