Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.16% first-year return on $136k initial cash invested.
-5.16%
Cash On Cash
5.12%
Cap Rate
0.87
DSCR
$5,358
Rent
-$585
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,358 income − $5,943 expenses = $585 out of pocket
Investment Breakdown
|
Purchase Price
$562k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$136k
Downpayment
20%
$112k
Closing costs
1%
$5,621
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,358
Total Expenses
$5,943
Mortgage P&I
52%
$2,768
Property Taxes
8%
$442
Home Insurance
3%
$161
HOA
0%
$0
Property Management
15%
$804
CapEx
4%
$214
Vacancy
0%
$0
Maintenance
4%
$214
Other
25%
$1,340