Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.54% first-year return on $131k initial cash invested.
-8.54%
Cash On Cash
4.21%
Cap Rate
0.71
DSCR
$3,897
Rent
-$935
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,897 income − $4,832 expenses = $935 out of pocket
Investment Breakdown
|
Purchase Price
$540k
Downpayment
20.0%
Interest Rate
6.3%
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
$3,897
Total Expenses
$4,832
Mortgage P&I
69%
$2,674
Property Taxes
2%
$95
Home Insurance
5%
$192
HOA
0%
$0
Property Management
15%
$585
CapEx
4%
$156
Vacancy
0%
$0
Maintenance
4%
$156
Other
25%
$974