Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.19% first-year return on $135k initial cash invested.
-2.19%
Cash On Cash
5.99%
Cap Rate
0.99
DSCR
$5,612
Rent
-$245
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,612 income − $5,857 expenses = $245 out of pocket
Investment Breakdown
|
Purchase Price
$526k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$135k
Downpayment
20%
$105k
Closing costs
1%
$5,262
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$5,612
Total Expenses
$5,857
Mortgage P&I
47%
$2,646
Property Taxes
6%
$326
Home Insurance
3%
$192
HOA
0%
$0
Property Management
15%
$842
CapEx
4%
$224
Vacancy
0%
$0
Maintenance
4%
$224
Other
25%
$1,403