Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.19% first-year return on $133k initial cash invested.
-4.19%
Cash On Cash
5.47%
Cap Rate
0.92
DSCR
$5,872
Rent
-$465
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,872 income − $6,337 expenses = $465 out of pocket
Investment Breakdown
|
Purchase Price
$548k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$110k
Closing costs
1%
$5,484
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,872
Total Expenses
$6,337
Mortgage P&I
46%
$2,728
Property Taxes
10%
$594
Home Insurance
3%
$196
HOA
0%
$0
Property Management
15%
$881
CapEx
4%
$235
Vacancy
0%
$0
Maintenance
4%
$235
Other
25%
$1,468