Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.14% first-year return on $141k initial cash invested.
-5.14%
Cash On Cash
5.2%
Cap Rate
0.88
DSCR
$6,387
Rent
-$602
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,387 income − $6,989 expenses = $602 out of pocket
Investment Breakdown
|
Purchase Price
$584k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$141k
Downpayment
20%
$117k
Closing costs
1%
$5,837
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,387
Total Expenses
$6,989
Mortgage P&I
45%
$2,877
Property Taxes
13%
$844
Home Insurance
3%
$203
HOA
0%
$0
Property Management
15%
$958
CapEx
4%
$255
Vacancy
0%
$0
Maintenance
4%
$255
Other
25%
$1,597