Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.74% first-year return on $138k initial cash invested.
-1.74%
Cash On Cash
6.23%
Cap Rate
1.01
DSCR
$5,451
Rent
-$201
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,451 income − $5,652 expenses = $201 out of pocket
Investment Breakdown
|
Purchase Price
$545k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$138k
Downpayment
20%
$109k
Closing costs
1%
$5,450
Rehab
0%
$0
Furnishing
4%
$24,000
Cashflow
Total Income
$5,451
Total Expenses
$5,652
Mortgage P&I
52%
$2,813
Property Taxes
1%
$31
Home Insurance
4%
$191
HOA
0%
$0
Property Management
15%
$818
CapEx
4%
$218
Vacancy
0%
$0
Maintenance
4%
$218
Other
25%
$1,363