Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.41% first-year return on $124k initial cash invested.
-6.41%
Cash On Cash
4.59%
Cap Rate
0.8
DSCR
$4,440
Rent
-$663
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,440 income − $5,103 expenses = $663 out of pocket
Investment Breakdown
|
Purchase Price
$505k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$124k
Downpayment
20%
$101k
Closing costs
1%
$5,053
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,440
Total Expenses
$5,103
Mortgage P&I
54%
$2,417
Property Taxes
10%
$458
Home Insurance
2%
$96
HOA
0%
$0
Property Management
15%
$666
CapEx
4%
$178
Vacancy
0%
$0
Maintenance
4%
$178
Other
25%
$1,110