Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.65% first-year return on $132k initial cash invested.
-1.65%
Cash On Cash
6.24%
Cap Rate
1.01
DSCR
$5,301
Rent
-$182
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,301 income − $5,483 expenses = $182 out of pocket
Investment Breakdown
|
Purchase Price
$515k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$103k
Closing costs
1%
$5,149
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$5,301
Total Expenses
$5,483
Mortgage P&I
50%
$2,649
Property Taxes
2%
$85
Home Insurance
3%
$180
HOA
0%
$25
Property Management
15%
$795
CapEx
4%
$212
Vacancy
0%
$0
Maintenance
4%
$212
Other
25%
$1,325