Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.33% first-year return on $127k initial cash invested.
-7.33%
Cash On Cash
4.38%
Cap Rate
0.75
DSCR
$3,918
Rent
-$777
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,918 income − $4,695 expenses = $777 out of pocket
Investment Breakdown
|
Purchase Price
$520k
Downpayment
20.0%
Interest Rate
6.1%
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
$3,918
Total Expenses
$4,695
Mortgage P&I
64%
$2,516
Property Taxes
3%
$115
Home Insurance
5%
$182
HOA
0%
$0
Property Management
15%
$588
CapEx
4%
$157
Vacancy
0%
$0
Maintenance
4%
$157
Other
25%
$980