Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.76% first-year return on $132k initial cash invested.
-4.76%
Cash On Cash
5.05%
Cap Rate
0.87
DSCR
$4,923
Rent
-$525
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,923 income − $5,448 expenses = $525 out of pocket
Investment Breakdown
|
Purchase Price
$544k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$109k
Closing costs
1%
$5,444
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,923
Total Expenses
$5,448
Mortgage P&I
53%
$2,620
Property Taxes
5%
$270
Home Insurance
4%
$195
HOA
0%
$0
Property Management
15%
$738
CapEx
4%
$197
Vacancy
0%
$0
Maintenance
4%
$197
Other
25%
$1,231