Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.71% first-year return on $124k initial cash invested.
-6.71%
Cash On Cash
4.85%
Cap Rate
0.8
DSCR
$4,513
Rent
-$692
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,513 income − $5,205 expenses = $692 out of pocket
Investment Breakdown
|
Purchase Price
$503k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$124k
Downpayment
20%
$101k
Closing costs
1%
$5,033
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,513
Total Expenses
$5,205
Mortgage P&I
56%
$2,547
Property Taxes
7%
$294
Home Insurance
4%
$177
HOA
0%
$20
Property Management
15%
$677
CapEx
4%
$181
Vacancy
0%
$0
Maintenance
4%
$181
Other
25%
$1,128