Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.65% first-year return on $125k initial cash invested.
-0.65%
Cash On Cash
6.35%
Cap Rate
1.06
DSCR
$5,638
Rent
-$68
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,638 income − $5,706 expenses = $68 out of pocket
Investment Breakdown
|
Purchase Price
$508k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$102k
Closing costs
1%
$5,079
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,638
Total Expenses
$5,706
Mortgage P&I
45%
$2,531
Property Taxes
5%
$283
Home Insurance
3%
$184
HOA
0%
$0
Property Management
15%
$846
CapEx
4%
$226
Vacancy
0%
$0
Maintenance
4%
$226
Other
25%
$1,410