Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.95% first-year return on $131k initial cash invested.
-6.95%
Cash On Cash
4.61%
Cap Rate
0.79
DSCR
$5,534
Rent
-$761
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,534 income − $6,295 expenses = $761 out of pocket
Investment Breakdown
|
Purchase Price
$540k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$108k
Closing costs
1%
$5,399
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,534
Total Expenses
$6,295
Mortgage P&I
47%
$2,613
Property Taxes
15%
$834
Home Insurance
3%
$192
HOA
0%
$0
Property Management
15%
$830
CapEx
4%
$221
Vacancy
0%
$0
Maintenance
4%
$221
Other
25%
$1,384