Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.45% first-year return on $135k initial cash invested.
-2.45%
Cash On Cash
5.88%
Cap Rate
0.98
DSCR
$5,811
Rent
-$275
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,811 income − $6,086 expenses = $275 out of pocket
Investment Breakdown
|
Purchase Price
$556k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$135k
Downpayment
20%
$111k
Closing costs
1%
$5,559
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,811
Total Expenses
$6,086
Mortgage P&I
48%
$2,767
Property Taxes
6%
$338
Home Insurance
3%
$192
HOA
0%
$0
Property Management
15%
$872
CapEx
4%
$232
Vacancy
0%
$0
Maintenance
4%
$232
Other
25%
$1,453