Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.72% first-year return on $137k initial cash invested.
-6.72%
Cash On Cash
4.92%
Cap Rate
0.8
DSCR
$5,100
Rent
-$769
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,100 income − $5,869 expenses = $769 out of pocket
Investment Breakdown
|
Purchase Price
$568k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$114k
Closing costs
1%
$5,680
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,100
Total Expenses
$5,869
Mortgage P&I
57%
$2,894
Property Taxes
6%
$326
Home Insurance
4%
$201
HOA
0%
$0
Property Management
15%
$765
CapEx
4%
$204
Vacancy
0%
$0
Maintenance
4%
$204
Other
25%
$1,275