Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.08% first-year return on $132k initial cash invested.
-6.08%
Cash On Cash
5.04%
Cap Rate
0.83
DSCR
$5,113
Rent
-$669
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,113 income − $5,782 expenses = $669 out of pocket
Investment Breakdown
|
Purchase Price
$543k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$109k
Closing costs
1%
$5,432
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,113
Total Expenses
$5,782
Mortgage P&I
54%
$2,746
Property Taxes
8%
$399
Home Insurance
4%
$182
HOA
0%
$0
Property Management
15%
$767
CapEx
4%
$205
Vacancy
0%
$0
Maintenance
4%
$205
Other
25%
$1,278