Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.11% first-year return on $129k initial cash invested.
-6.11%
Cash On Cash
4.87%
Cap Rate
0.82
DSCR
$4,740
Rent
-$655
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,740 income − $5,395 expenses = $655 out of pocket
Investment Breakdown
|
Purchase Price
$527k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$105k
Closing costs
1%
$5,268
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,740
Total Expenses
$5,395
Mortgage P&I
55%
$2,605
Property Taxes
7%
$322
Home Insurance
4%
$192
HOA
0%
$0
Property Management
15%
$711
CapEx
4%
$190
Vacancy
0%
$0
Maintenance
4%
$190
Other
25%
$1,185