Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.54% first-year return on $132k initial cash invested.
-5.54%
Cash On Cash
4.94%
Cap Rate
0.84
DSCR
$4,852
Rent
-$612
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,852 income − $5,464 expenses = $612 out of pocket
Investment Breakdown
|
Purchase Price
$545k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$109k
Closing costs
1%
$5,451
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,852
Total Expenses
$5,464
Mortgage P&I
55%
$2,663
Property Taxes
6%
$309
Home Insurance
3%
$163
HOA
0%
$0
Property Management
15%
$728
CapEx
4%
$194
Vacancy
0%
$0
Maintenance
4%
$194
Other
25%
$1,213