Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.8% first-year return on $144k initial cash invested.
-7.8%
Cash On Cash
4.48%
Cap Rate
0.75
DSCR
$5,122
Rent
-$936
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,122 income − $6,058 expenses = $936 out of pocket
Investment Breakdown
|
Purchase Price
$600k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$120k
Closing costs
1%
$5,999
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,122
Total Expenses
$6,058
Mortgage P&I
58%
$2,972
Property Taxes
8%
$418
Home Insurance
4%
$210
HOA
0%
$0
Property Management
15%
$768
CapEx
4%
$205
Vacancy
0%
$0
Maintenance
4%
$205
Other
25%
$1,280