Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.42% first-year return on $137k initial cash invested.
-8.42%
Cash On Cash
4.45%
Cap Rate
0.73
DSCR
$4,725
Rent
-$959
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,725 income − $5,684 expenses = $959 out of pocket
Investment Breakdown
|
Purchase Price
$565k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$113k
Closing costs
1%
$5,650
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,725
Total Expenses
$5,684
Mortgage P&I
61%
$2,863
Property Taxes
7%
$317
Home Insurance
4%
$198
HOA
1%
$38
Property Management
15%
$709
CapEx
4%
$189
Vacancy
0%
$0
Maintenance
4%
$189
Other
25%
$1,181