Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.09% first-year return on $127k initial cash invested.
-7.09%
Cash On Cash
4.75%
Cap Rate
0.79
DSCR
$5,154
Rent
-$751
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,154 income − $5,905 expenses = $751 out of pocket
Investment Breakdown
|
Purchase Price
$520k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$104k
Closing costs
1%
$5,199
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,154
Total Expenses
$5,905
Mortgage P&I
51%
$2,603
Property Taxes
13%
$647
Home Insurance
4%
$182
HOA
0%
$0
Property Management
15%
$773
CapEx
4%
$206
Vacancy
0%
$0
Maintenance
4%
$206
Other
25%
$1,288