Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.81% first-year return on $145k initial cash invested.
-2.81%
Cash On Cash
5.6%
Cap Rate
0.97
DSCR
$5,960
Rent
-$340
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,960 income − $6,300 expenses = $340 out of pocket
Investment Breakdown
|
Purchase Price
$605k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$145k
Downpayment
20%
$121k
Closing costs
1%
$6,053
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,960
Total Expenses
$6,300
Mortgage P&I
49%
$2,927
Property Taxes
5%
$285
Home Insurance
4%
$228
HOA
0%
$0
Property Management
15%
$894
CapEx
4%
$238
Vacancy
0%
$0
Maintenance
4%
$238
Other
25%
$1,490