Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.76% first-year return on $132k initial cash invested.
-8.76%
Cash On Cash
4.19%
Cap Rate
0.71
DSCR
$5,015
Rent
-$964
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,015 income − $5,979 expenses = $964 out of pocket
Investment Breakdown
|
Purchase Price
$543k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$109k
Closing costs
1%
$5,430
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,015
Total Expenses
$5,979
Mortgage P&I
53%
$2,661
Property Taxes
11%
$552
Home Insurance
4%
$205
HOA
3%
$153
Property Management
15%
$752
CapEx
4%
$201
Vacancy
0%
$0
Maintenance
4%
$201
Other
25%
$1,254