Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.32% first-year return on $141k initial cash invested.
-8.32%
Cash On Cash
4.1%
Cap Rate
0.7
DSCR
$4,386
Rent
-$980
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,386 income − $5,366 expenses = $980 out of pocket
Investment Breakdown
|
Purchase Price
$559k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$141k
Downpayment
20%
$112k
Closing costs
1%
$5,590
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$4,386
Total Expenses
$5,366
Mortgage P&I
62%
$2,714
Property Taxes
8%
$352
Home Insurance
4%
$196
HOA
0%
$0
Property Management
15%
$658
CapEx
4%
$175
Vacancy
0%
$0
Maintenance
4%
$175
Other
25%
$1,096