Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.12% first-year return on $126k initial cash invested.
-2.12%
Cash On Cash
5.83%
Cap Rate
1
DSCR
$5,612
Rent
-$223
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,612 income − $5,835 expenses = $223 out of pocket
Investment Breakdown
|
Purchase Price
$514k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$103k
Closing costs
1%
$5,142
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,612
Total Expenses
$5,835
Mortgage P&I
45%
$2,498
Property Taxes
8%
$456
Home Insurance
3%
$180
HOA
0%
$8
Property Management
15%
$842
CapEx
4%
$224
Vacancy
0%
$0
Maintenance
4%
$224
Other
25%
$1,403