Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.19% first-year return on $132k initial cash invested.
-5.19%
Cash On Cash
5.11%
Cap Rate
0.86
DSCR
$4,790
Rent
-$570
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,790 income − $5,360 expenses = $570 out of pocket
Investment Breakdown
|
Purchase Price
$542k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$108k
Closing costs
1%
$5,417
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,790
Total Expenses
$5,360
Mortgage P&I
56%
$2,686
Property Taxes
4%
$182
Home Insurance
4%
$192
HOA
0%
$0
Property Management
15%
$718
CapEx
4%
$192
Vacancy
0%
$0
Maintenance
4%
$192
Other
25%
$1,198