Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.27% first-year return on $127k initial cash invested.
-4.27%
Cash On Cash
5.38%
Cap Rate
0.9
DSCR
$4,966
Rent
-$453
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,966 income − $5,419 expenses = $453 out of pocket
Investment Breakdown
|
Purchase Price
$520k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$104k
Closing costs
1%
$5,200
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,966
Total Expenses
$5,419
Mortgage P&I
52%
$2,587
Property Taxes
5%
$265
Home Insurance
4%
$182
HOA
0%
$0
Property Management
15%
$745
CapEx
4%
$199
Vacancy
0%
$0
Maintenance
4%
$199
Other
25%
$1,242