Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.32% first-year return on $131k initial cash invested.
-2.32%
Cash On Cash
5.74%
Cap Rate
0.98
DSCR
$5,212
Rent
-$254
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,212 income − $5,466 expenses = $254 out of pocket
Investment Breakdown
|
Purchase Price
$540k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$108k
Closing costs
1%
$5,396
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,212
Total Expenses
$5,466
Mortgage P&I
50%
$2,629
Property Taxes
3%
$144
Home Insurance
4%
$192
HOA
0%
$0
Property Management
15%
$782
CapEx
4%
$208
Vacancy
0%
$0
Maintenance
4%
$208
Other
25%
$1,303