Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.86% first-year return on $126k initial cash invested.
-5.86%
Cash On Cash
5.56%
Cap Rate
0.85
DSCR
$4,763
Rent
-$614
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,763 income − $5,377 expenses = $614 out of pocket
Investment Breakdown
|
Purchase Price
$513k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$103k
Closing costs
1%
$5,130
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,763
Total Expenses
$5,377
Mortgage P&I
59%
$2,799
Property Taxes
2%
$111
Home Insurance
4%
$180
HOA
0%
$0
Property Management
15%
$714
CapEx
4%
$191
Vacancy
0%
$0
Maintenance
4%
$191
Other
25%
$1,191