Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.88% first-year return on $133k initial cash invested.
-2.88%
Cash On Cash
5.88%
Cap Rate
0.98
DSCR
$6,384
Rent
-$320
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,384 income − $6,704 expenses = $320 out of pocket
Investment Breakdown
|
Purchase Price
$549k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$110k
Closing costs
1%
$5,491
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,384
Total Expenses
$6,704
Mortgage P&I
43%
$2,755
Property Taxes
11%
$693
Home Insurance
3%
$192
HOA
0%
$0
Property Management
15%
$958
CapEx
4%
$255
Vacancy
0%
$0
Maintenance
4%
$255
Other
25%
$1,596