Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.26% first-year return on $131k initial cash invested.
-4.26%
Cash On Cash
5.58%
Cap Rate
0.92
DSCR
$6,131
Rent
-$464
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,131 income − $6,595 expenses = $464 out of pocket
Investment Breakdown
|
Purchase Price
$537k
Downpayment
20.0%
Interest Rate
6.5%
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
$6,131
Total Expenses
$6,595
Mortgage P&I
44%
$2,715
Property Taxes
12%
$749
Home Insurance
3%
$188
HOA
0%
$0
Property Management
15%
$920
CapEx
4%
$245
Vacancy
0%
$0
Maintenance
4%
$245
Other
25%
$1,533