Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.31% first-year return on $127k initial cash invested.
-9.31%
Cash On Cash
4.02%
Cap Rate
0.68
DSCR
$3,833
Rent
-$983
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,833 income − $4,816 expenses = $983 out of pocket
Investment Breakdown
|
Purchase Price
$518k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$104k
Closing costs
1%
$5,176
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$3,833
Total Expenses
$4,816
Mortgage P&I
67%
$2,562
Property Taxes
5%
$210
Home Insurance
5%
$205
HOA
0%
$0
Property Management
15%
$575
CapEx
4%
$153
Vacancy
0%
$0
Maintenance
4%
$153
Other
25%
$958