Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.63% first-year return on $134k initial cash invested.
-6.63%
Cash On Cash
5.03%
Cap Rate
0.82
DSCR
$5,622
Rent
-$741
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,622 income − $6,363 expenses = $741 out of pocket
Investment Breakdown
|
Purchase Price
$553k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$134k
Downpayment
20%
$111k
Closing costs
1%
$5,528
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,622
Total Expenses
$6,363
Mortgage P&I
50%
$2,831
Property Taxes
11%
$635
Home Insurance
4%
$198
HOA
0%
$0
Property Management
15%
$843
CapEx
4%
$225
Vacancy
0%
$0
Maintenance
4%
$225
Other
25%
$1,406