Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.57% first-year return on $131k initial cash invested.
-7.57%
Cash On Cash
4.58%
Cap Rate
0.76
DSCR
$4,549
Rent
-$826
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,549 income − $5,375 expenses = $826 out of pocket
Investment Breakdown
|
Purchase Price
$538k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$108k
Closing costs
1%
$5,378
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,549
Total Expenses
$5,375
Mortgage P&I
59%
$2,696
Property Taxes
7%
$304
Home Insurance
4%
$192
HOA
0%
$0
Property Management
15%
$682
CapEx
4%
$182
Vacancy
0%
$0
Maintenance
4%
$182
Other
25%
$1,137