Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.99% first-year return on $136k initial cash invested.
-5.99%
Cash On Cash
4.86%
Cap Rate
0.83
DSCR
$5,572
Rent
-$680
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,572 income − $6,252 expenses = $680 out of pocket
Investment Breakdown
|
Purchase Price
$563k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$136k
Downpayment
20%
$113k
Closing costs
1%
$5,631
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,572
Total Expenses
$6,252
Mortgage P&I
49%
$2,739
Property Taxes
11%
$612
Home Insurance
4%
$201
HOA
0%
$25
Property Management
15%
$836
CapEx
4%
$223
Vacancy
0%
$0
Maintenance
4%
$223
Other
25%
$1,393