Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.35% first-year return on $125k initial cash invested.
-7.35%
Cash On Cash
4.76%
Cap Rate
0.77
DSCR
$4,186
Rent
-$765
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,186 income − $4,951 expenses = $765 out of pocket
Investment Breakdown
|
Purchase Price
$509k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$102k
Closing costs
1%
$5,090
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,186
Total Expenses
$4,951
Mortgage P&I
62%
$2,616
Property Taxes
3%
$134
Home Insurance
4%
$178
HOA
0%
$15
Property Management
15%
$628
CapEx
4%
$167
Vacancy
0%
$0
Maintenance
4%
$167
Other
25%
$1,046