Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.57% first-year return on $137k initial cash invested.
-7.57%
Cash On Cash
4.54%
Cap Rate
0.76
DSCR
$5,110
Rent
-$864
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,110 income − $5,974 expenses = $864 out of pocket
Investment Breakdown
|
Purchase Price
$566k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$113k
Closing costs
1%
$5,664
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,110
Total Expenses
$5,974
Mortgage P&I
55%
$2,805
Property Taxes
6%
$308
Home Insurance
4%
$204
HOA
4%
$205
Property Management
15%
$766
CapEx
4%
$204
Vacancy
0%
$0
Maintenance
4%
$204
Other
25%
$1,278