Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.7% first-year return on $133k initial cash invested.
-1.7%
Cash On Cash
6.29%
Cap Rate
1.02
DSCR
$5,806
Rent
-$189
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,806 income − $5,995 expenses = $189 out of pocket
Investment Breakdown
|
Purchase Price
$521k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$104k
Closing costs
1%
$5,205
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$5,806
Total Expenses
$5,995
Mortgage P&I
46%
$2,684
Property Taxes
6%
$340
Home Insurance
3%
$184
HOA
0%
$0
Property Management
15%
$871
CapEx
4%
$232
Vacancy
0%
$0
Maintenance
4%
$232
Other
25%
$1,452