Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.23% first-year return on $127k initial cash invested.
-8.23%
Cash On Cash
4.43%
Cap Rate
0.73
DSCR
$4,019
Rent
-$870
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,019 income − $4,889 expenses = $870 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%
$5,180
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,019
Total Expenses
$4,889
Mortgage P&I
65%
$2,623
Property Taxes
3%
$138
Home Insurance
5%
$198
HOA
0%
$0
Property Management
15%
$603
CapEx
4%
$161
Vacancy
0%
$0
Maintenance
4%
$161
Other
25%
$1,005