Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.88% first-year return on $128k initial cash invested.
-6.88%
Cash On Cash
4.51%
Cap Rate
0.78
DSCR
$4,405
Rent
-$735
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,405 income − $5,140 expenses = $735 out of pocket
Investment Breakdown
|
Purchase Price
$525k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$105k
Closing costs
1%
$5,251
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,405
Total Expenses
$5,140
Mortgage P&I
57%
$2,532
Property Taxes
6%
$274
Home Insurance
5%
$220
HOA
0%
$0
Property Management
15%
$661
CapEx
4%
$176
Vacancy
0%
$0
Maintenance
4%
$176
Other
25%
$1,101