Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.06% first-year return on $127k initial cash invested.
-7.06%
Cash On Cash
4.35%
Cap Rate
0.77
DSCR
$4,281
Rent
-$748
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,281 income − $5,029 expenses = $748 out of pocket
Investment Breakdown
|
Purchase Price
$520k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$104k
Closing costs
1%
$5,198
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,281
Total Expenses
$5,029
Mortgage P&I
57%
$2,460
Property Taxes
4%
$154
Home Insurance
5%
$196
HOA
4%
$165
Property Management
15%
$642
CapEx
4%
$171
Vacancy
0%
$0
Maintenance
4%
$171
Other
25%
$1,070