Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.05% first-year return on $135k initial cash invested.
-7.05%
Cash On Cash
4.81%
Cap Rate
0.79
DSCR
$5,097
Rent
-$795
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,097 income − $5,892 expenses = $795 out of pocket
Investment Breakdown
|
Purchase Price
$559k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$135k
Downpayment
20%
$112k
Closing costs
1%
$5,591
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,097
Total Expenses
$5,892
Mortgage P&I
56%
$2,832
Property Taxes
8%
$396
Home Insurance
4%
$198
HOA
0%
$19
Property Management
15%
$765
CapEx
4%
$204
Vacancy
0%
$0
Maintenance
4%
$204
Other
25%
$1,274