Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.6% first-year return on $127k initial cash invested.
-8.6%
Cash On Cash
4.4%
Cap Rate
0.72
DSCR
$4,425
Rent
-$909
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,425 income − $5,334 expenses = $909 out of pocket
Investment Breakdown
|
Purchase Price
$518k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$104k
Closing costs
1%
$5,184
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,425
Total Expenses
$5,334
Mortgage P&I
59%
$2,632
Property Taxes
9%
$392
Home Insurance
4%
$186
HOA
0%
$0
Property Management
15%
$664
CapEx
4%
$177
Vacancy
0%
$0
Maintenance
4%
$177
Other
25%
$1,106