Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.28% first-year return on $131k initial cash invested.
-8.28%
Cash On Cash
4.28%
Cap Rate
0.72
DSCR
$4,026
Rent
-$907
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,026 income − $4,933 expenses = $907 out of pocket
Investment Breakdown
|
Purchase Price
$540k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$108k
Closing costs
1%
$5,400
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,026
Total Expenses
$4,933
Mortgage P&I
66%
$2,672
Property Taxes
0%
$8
Home Insurance
5%
$189
HOA
3%
$132
Property Management
15%
$604
CapEx
4%
$161
Vacancy
0%
$0
Maintenance
4%
$161
Other
25%
$1,006