Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.7% first-year return on $139k initial cash invested.
-3.7%
Cash On Cash
5.65%
Cap Rate
0.93
DSCR
$5,843
Rent
-$428
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,843 income − $6,271 expenses = $428 out of pocket
Investment Breakdown
|
Purchase Price
$575k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$115k
Closing costs
1%
$5,750
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,843
Total Expenses
$6,271
Mortgage P&I
50%
$2,902
Property Taxes
6%
$363
Home Insurance
3%
$201
HOA
0%
$0
Property Management
15%
$876
CapEx
4%
$234
Vacancy
0%
$0
Maintenance
4%
$234
Other
25%
$1,461