Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.89% first-year return on $137k initial cash invested.
-6.89%
Cash On Cash
4.78%
Cap Rate
0.8
DSCR
$5,619
Rent
-$788
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,619 income − $6,407 expenses = $788 out of pocket
Investment Breakdown
|
Purchase Price
$567k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$113k
Closing costs
1%
$5,674
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,619
Total Expenses
$6,407
Mortgage P&I
50%
$2,825
Property Taxes
11%
$632
Home Insurance
4%
$252
HOA
0%
$0
Property Management
15%
$843
CapEx
4%
$225
Vacancy
0%
$0
Maintenance
4%
$225
Other
25%
$1,405