Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.08% first-year return on $137k initial cash invested.
-5.08%
Cash On Cash
5.69%
Cap Rate
0.88
DSCR
$5,655
Rent
-$582
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,655 income − $6,237 expenses = $582 out of pocket
Investment Breakdown
|
Purchase Price
$540k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$108k
Closing costs
1%
$5,399
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$5,655
Total Expenses
$6,237
Mortgage P&I
52%
$2,915
Property Taxes
7%
$416
Home Insurance
3%
$192
HOA
0%
$0
Property Management
15%
$848
CapEx
4%
$226
Vacancy
0%
$0
Maintenance
4%
$226
Other
25%
$1,414