Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.94% first-year return on $131k initial cash invested.
-2.94%
Cash On Cash
5.61%
Cap Rate
0.96
DSCR
$5,646
Rent
-$320
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,646 income − $5,966 expenses = $320 out of pocket
Investment Breakdown
|
Purchase Price
$537k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$107k
Closing costs
1%
$5,370
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,646
Total Expenses
$5,966
Mortgage P&I
46%
$2,603
Property Taxes
8%
$460
Home Insurance
3%
$192
HOA
0%
$0
Property Management
15%
$847
CapEx
4%
$226
Vacancy
0%
$0
Maintenance
4%
$226
Other
25%
$1,412