Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.87% first-year return on $135k initial cash invested.
-4.87%
Cash On Cash
5.25%
Cap Rate
0.88
DSCR
$5,289
Rent
-$547
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,289 income − $5,836 expenses = $547 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
$5,289
Total Expenses
$5,836
Mortgage P&I
52%
$2,767
Property Taxes
6%
$338
Home Insurance
4%
$192
HOA
0%
$0
Property Management
15%
$793
CapEx
4%
$212
Vacancy
0%
$0
Maintenance
4%
$212
Other
25%
$1,322