Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.41% first-year return on $128k initial cash invested.
-6.41%
Cash On Cash
4.65%
Cap Rate
0.81
DSCR
$4,885
Rent
-$684
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,885 income − $5,569 expenses = $684 out of pocket
Investment Breakdown
|
Purchase Price
$524k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$105k
Closing costs
1%
$5,242
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,885
Total Expenses
$5,569
Mortgage P&I
52%
$2,520
Property Taxes
10%
$483
Home Insurance
5%
$222
HOA
0%
$0
Property Management
15%
$733
CapEx
4%
$195
Vacancy
0%
$0
Maintenance
4%
$195
Other
25%
$1,221