Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.01% first-year return on $125k initial cash invested.
-5.01%
Cash On Cash
5.26%
Cap Rate
0.88
DSCR
$5,134
Rent
-$524
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,134 income − $5,658 expenses = $524 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
$5,134
Total Expenses
$5,658
Mortgage P&I
50%
$2,560
Property Taxes
9%
$453
Home Insurance
4%
$181
HOA
0%
$0
Property Management
15%
$770
CapEx
4%
$205
Vacancy
0%
$0
Maintenance
4%
$205
Other
25%
$1,284