Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.08% first-year return on $131k initial cash invested.
-3.08%
Cash On Cash
5.56%
Cap Rate
0.95
DSCR
$4,816
Rent
-$336
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,816 income − $5,152 expenses = $336 out of pocket
Investment Breakdown
|
Purchase Price
$538k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$108k
Closing costs
1%
$5,380
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,816
Total Expenses
$5,152
Mortgage P&I
55%
$2,637
Property Taxes
0%
$15
Home Insurance
4%
$188
HOA
0%
$0
Property Management
15%
$722
CapEx
4%
$193
Vacancy
0%
$0
Maintenance
4%
$193
Other
25%
$1,204