Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.94% first-year return on $128k initial cash invested.
-0.94%
Cash On Cash
6.24%
Cap Rate
1.05
DSCR
$5,697
Rent
-$100
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,697 income − $5,797 expenses = $100 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%
$5,250
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,697
Total Expenses
$5,797
Mortgage P&I
46%
$2,600
Property Taxes
4%
$240
Home Insurance
3%
$184
HOA
1%
$38
Property Management
15%
$855
CapEx
4%
$228
Vacancy
0%
$0
Maintenance
4%
$228
Other
25%
$1,424