Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.76% first-year return on $138k initial cash invested.
-7.76%
Cash On Cash
4.63%
Cap Rate
0.76
DSCR
$4,837
Rent
-$893
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,837 income − $5,730 expenses = $893 out of pocket
Investment Breakdown
|
Purchase Price
$572k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$138k
Downpayment
20%
$114k
Closing costs
1%
$5,721
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,837
Total Expenses
$5,730
Mortgage P&I
60%
$2,905
Property Taxes
5%
$265
Home Insurance
4%
$210
HOA
1%
$29
Property Management
15%
$726
CapEx
4%
$193
Vacancy
0%
$0
Maintenance
4%
$193
Other
25%
$1,209