Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.85% first-year return on $132k initial cash invested.
-4.85%
Cash On Cash
5.29%
Cap Rate
0.88
DSCR
$5,526
Rent
-$535
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,526 income − $6,061 expenses = $535 out of pocket
Investment Breakdown
|
Purchase Price
$517k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$103k
Closing costs
1%
$5,165
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$5,526
Total Expenses
$6,061
Mortgage P&I
47%
$2,593
Property Taxes
11%
$628
Home Insurance
3%
$187
HOA
0%
$0
Property Management
15%
$829
CapEx
4%
$221
Vacancy
0%
$0
Maintenance
4%
$221
Other
25%
$1,382