Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.9% first-year return on $139k initial cash invested.
-7.9%
Cash On Cash
4.47%
Cap Rate
0.75
DSCR
$5,189
Rent
-$918
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,189 income − $6,107 expenses = $918 out of pocket
Investment Breakdown
|
Purchase Price
$578k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$116k
Closing costs
1%
$5,780
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,189
Total Expenses
$6,107
Mortgage P&I
55%
$2,862
Property Taxes
10%
$526
Home Insurance
4%
$228
HOA
0%
$0
Property Management
15%
$778
CapEx
4%
$208
Vacancy
0%
$0
Maintenance
4%
$208
Other
25%
$1,297