Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.34% first-year return on $131k initial cash invested.
-5.34%
Cash On Cash
5.18%
Cap Rate
0.86
DSCR
$5,050
Rent
-$584
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,050 income − $5,634 expenses = $584 out of pocket
Investment Breakdown
|
Purchase Price
$539k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$108k
Closing costs
1%
$5,392
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,050
Total Expenses
$5,634
Mortgage P&I
54%
$2,709
Property Taxes
5%
$273
Home Insurance
5%
$228
HOA
0%
$0
Property Management
15%
$758
CapEx
4%
$202
Vacancy
0%
$0
Maintenance
4%
$202
Other
25%
$1,262