Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.78% first-year return on $128k initial cash invested.
-7.78%
Cash On Cash
4.52%
Cap Rate
0.76
DSCR
$5,010
Rent
-$832
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,010 income − $5,842 expenses = $832 out of pocket
Investment Breakdown
|
Purchase Price
$525k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$105k
Closing costs
1%
$5,253
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,010
Total Expenses
$5,842
Mortgage P&I
52%
$2,612
Property Taxes
13%
$634
Home Insurance
4%
$192
HOA
0%
$0
Property Management
15%
$752
CapEx
4%
$200
Vacancy
0%
$0
Maintenance
4%
$200
Other
25%
$1,252