Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.99% first-year return on $133k initial cash invested.
-6.99%
Cash On Cash
4.78%
Cap Rate
0.8
DSCR
$5,877
Rent
-$775
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,877 income − $6,652 expenses = $775 out of pocket
Investment Breakdown
|
Purchase Price
$548k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$110k
Closing costs
1%
$5,475
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,877
Total Expenses
$6,652
Mortgage P&I
46%
$2,720
Property Taxes
14%
$834
Home Insurance
3%
$198
HOA
1%
$79
Property Management
15%
$882
CapEx
4%
$235
Vacancy
0%
$0
Maintenance
4%
$235
Other
25%
$1,469