Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.58% first-year return on $135k initial cash invested.
-5.58%
Cash On Cash
5.24%
Cap Rate
0.85
DSCR
$5,228
Rent
-$626
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,228 income − $5,854 expenses = $626 out of pocket
Investment Breakdown
|
Purchase Price
$555k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$135k
Downpayment
20%
$111k
Closing costs
1%
$5,552
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,228
Total Expenses
$5,854
Mortgage P&I
54%
$2,841
Property Taxes
7%
$366
Home Insurance
3%
$138
HOA
0%
$0
Property Management
15%
$784
CapEx
4%
$209
Vacancy
0%
$0
Maintenance
4%
$209
Other
25%
$1,307