Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.93% first-year return on $125k initial cash invested.
-5.93%
Cash On Cash
4.96%
Cap Rate
0.83
DSCR
$4,309
Rent
-$617
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,309 income − $4,926 expenses = $617 out of pocket
Investment Breakdown
|
Purchase Price
$509k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$102k
Closing costs
1%
$5,091
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,309
Total Expenses
$4,926
Mortgage P&I
59%
$2,549
Property Taxes
2%
$93
Home Insurance
5%
$217
HOA
0%
$0
Property Management
15%
$646
CapEx
4%
$172
Vacancy
0%
$0
Maintenance
4%
$172
Other
25%
$1,077