Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.97% first-year return on $125k initial cash invested.
-5.97%
Cash On Cash
5.01%
Cap Rate
0.83
DSCR
$4,944
Rent
-$624
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,944 income − $5,568 expenses = $624 out of pocket
Investment Breakdown
|
Purchase Price
$511k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$102k
Closing costs
1%
$5,114
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,944
Total Expenses
$5,568
Mortgage P&I
52%
$2,560
Property Taxes
9%
$453
Home Insurance
4%
$181
HOA
0%
$0
Property Management
15%
$742
CapEx
4%
$198
Vacancy
0%
$0
Maintenance
4%
$198
Other
25%
$1,236