Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.42% first-year return on $128k initial cash invested.
-7.42%
Cash On Cash
5.32%
Cap Rate
0.8
DSCR
$4,908
Rent
-$793
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,908 income − $5,701 expenses = $793 out of pocket
Investment Breakdown
|
Purchase Price
$525k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$105k
Closing costs
1%
$5,250
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,908
Total Expenses
$5,701
Mortgage P&I
60%
$2,925
Property Taxes
5%
$237
Home Insurance
4%
$184
HOA
0%
$0
Property Management
15%
$736
CapEx
4%
$196
Vacancy
0%
$0
Maintenance
4%
$196
Other
25%
$1,227