Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.24% first-year return on $133k initial cash invested.
-3.24%
Cash On Cash
5.71%
Cap Rate
0.95
DSCR
$5,666
Rent
-$359
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,666 income − $6,025 expenses = $359 out of pocket
Investment Breakdown
|
Purchase Price
$548k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$110k
Closing costs
1%
$5,480
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,666
Total Expenses
$6,025
Mortgage P&I
48%
$2,740
Property Taxes
7%
$373
Home Insurance
3%
$192
HOA
0%
$0
Property Management
15%
$850
CapEx
4%
$227
Vacancy
0%
$0
Maintenance
4%
$227
Other
25%
$1,416