Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.31% first-year return on $138k initial cash invested.
-9.31%
Cash On Cash
4.03%
Cap Rate
0.67
DSCR
$4,246
Rent
-$1,073
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,246 income − $5,319 expenses = $1,073 out of pocket
Investment Breakdown
|
Purchase Price
$545k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$138k
Downpayment
20%
$109k
Closing costs
1%
$5,445
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$4,246
Total Expenses
$5,319
Mortgage P&I
64%
$2,730
Property Taxes
8%
$356
Home Insurance
5%
$194
HOA
0%
$0
Property Management
15%
$637
CapEx
4%
$170
Vacancy
0%
$0
Maintenance
4%
$170
Other
25%
$1,062