Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.18% first-year return on $137k initial cash invested.
-7.18%
Cash On Cash
4.45%
Cap Rate
0.77
DSCR
$4,880
Rent
-$822
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,880 income − $5,702 expenses = $822 out of pocket
Investment Breakdown
|
Purchase Price
$568k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$114k
Closing costs
1%
$5,683
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,880
Total Expenses
$5,702
Mortgage P&I
56%
$2,736
Property Taxes
9%
$426
Home Insurance
4%
$198
HOA
0%
$0
Property Management
15%
$732
CapEx
4%
$195
Vacancy
0%
$0
Maintenance
4%
$195
Other
25%
$1,220