Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.7% first-year return on $129k initial cash invested.
-4.7%
Cash On Cash
5.09%
Cap Rate
0.87
DSCR
$4,578
Rent
-$504
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,578 income − $5,082 expenses = $504 out of pocket
Investment Breakdown
|
Purchase Price
$527k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$105k
Closing costs
1%
$5,267
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,578
Total Expenses
$5,082
Mortgage P&I
56%
$2,553
Property Taxes
3%
$140
Home Insurance
4%
$192
HOA
0%
$0
Property Management
15%
$687
CapEx
4%
$183
Vacancy
0%
$0
Maintenance
4%
$183
Other
25%
$1,144