Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.79% first-year return on $133k initial cash invested.
-6.79%
Cash On Cash
4.54%
Cap Rate
0.79
DSCR
$4,945
Rent
-$754
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,945 income − $5,699 expenses = $754 out of pocket
Investment Breakdown
|
Purchase Price
$549k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$110k
Closing costs
1%
$5,485
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,945
Total Expenses
$5,699
Mortgage P&I
53%
$2,633
Property Taxes
10%
$500
Home Insurance
4%
$192
HOA
0%
$0
Property Management
15%
$742
CapEx
4%
$198
Vacancy
0%
$0
Maintenance
4%
$198
Other
25%
$1,236