Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.38% first-year return on $129k initial cash invested.
-8.38%
Cash On Cash
4.49%
Cap Rate
0.73
DSCR
$4,042
Rent
-$904
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,042 income − $4,946 expenses = $904 out of pocket
Investment Breakdown
|
Purchase Price
$531k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$106k
Closing costs
1%
$5,305
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,042
Total Expenses
$4,946
Mortgage P&I
68%
$2,729
Property Taxes
2%
$88
Home Insurance
5%
$189
HOA
0%
$0
Property Management
15%
$606
CapEx
4%
$162
Vacancy
0%
$0
Maintenance
4%
$162
Other
25%
$1,010