Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.5% first-year return on $131k initial cash invested.
-3.5%
Cash On Cash
5.77%
Cap Rate
0.93
DSCR
$5,084
Rent
-$381
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,084 income − $5,465 expenses = $381 out of pocket
Investment Breakdown
|
Purchase Price
$509k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$102k
Closing costs
1%
$5,086
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$5,084
Total Expenses
$5,465
Mortgage P&I
52%
$2,624
Property Taxes
4%
$182
Home Insurance
4%
$219
HOA
0%
$0
Property Management
15%
$763
CapEx
4%
$203
Vacancy
0%
$0
Maintenance
4%
$203
Other
25%
$1,271