Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.07% first-year return on $127k initial cash invested.
-5.07%
Cash On Cash
5.27%
Cap Rate
0.87
DSCR
$4,659
Rent
-$536
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,659 income − $5,195 expenses = $536 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
$4,659
Total Expenses
$5,195
Mortgage P&I
56%
$2,623
Property Taxes
3%
$138
Home Insurance
4%
$198
HOA
0%
$0
Property Management
15%
$699
CapEx
4%
$186
Vacancy
0%
$0
Maintenance
4%
$186
Other
25%
$1,165