Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.1% first-year return on $132k initial cash invested.
-5.1%
Cash On Cash
5.3%
Cap Rate
0.87
DSCR
$5,320
Rent
-$561
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,320 income − $5,881 expenses = $561 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
$5,320
Total Expenses
$5,881
Mortgage P&I
52%
$2,746
Property Taxes
8%
$399
Home Insurance
3%
$182
HOA
0%
$0
Property Management
15%
$798
CapEx
4%
$213
Vacancy
0%
$0
Maintenance
4%
$213
Other
25%
$1,330