Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.12% first-year return on $139k initial cash invested.
-5.12%
Cash On Cash
4.85%
Cap Rate
0.86
DSCR
$5,285
Rent
-$592
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,285 income − $5,877 expenses = $592 out of pocket
Investment Breakdown
|
Purchase Price
$575k
Downpayment
20.0%
Interest Rate
5.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$115k
Closing costs
1%
$5,750
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,285
Total Expenses
$5,877
Mortgage P&I
51%
$2,704
Property Taxes
8%
$436
Home Insurance
4%
$201
HOA
0%
$0
Property Management
15%
$793
CapEx
4%
$211
Vacancy
0%
$0
Maintenance
4%
$211
Other
25%
$1,321