Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.66% first-year return on $131k initial cash invested.
-7.66%
Cash On Cash
4.54%
Cap Rate
0.75
DSCR
$4,044
Rent
-$839
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,044 income − $4,883 expenses = $839 out of pocket
Investment Breakdown
|
Purchase Price
$540k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$108k
Closing costs
1%
$5,399
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,044
Total Expenses
$4,883
Mortgage P&I
67%
$2,718
Property Taxes
1%
$34
Home Insurance
5%
$189
HOA
0%
$0
Property Management
15%
$607
CapEx
4%
$162
Vacancy
0%
$0
Maintenance
4%
$162
Other
25%
$1,011