Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.18% first-year return on $137k initial cash invested.
-4.18%
Cash On Cash
5.31%
Cap Rate
0.91
DSCR
$6,098
Rent
-$479
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,098 income − $6,577 expenses = $479 out of pocket
Investment Breakdown
|
Purchase Price
$569k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$114k
Closing costs
1%
$5,688
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,098
Total Expenses
$6,577
Mortgage P&I
45%
$2,751
Property Taxes
10%
$628
Home Insurance
4%
$271
HOA
0%
$0
Property Management
15%
$915
CapEx
4%
$244
Vacancy
0%
$0
Maintenance
4%
$244
Other
25%
$1,524