Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.47% first-year return on $125k initial cash invested.
-7.47%
Cash On Cash
4.59%
Cap Rate
0.77
DSCR
$5,013
Rent
-$776
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,013 income − $5,789 expenses = $776 out of pocket
Investment Breakdown
|
Purchase Price
$508k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$102k
Closing costs
1%
$5,081
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,013
Total Expenses
$5,789
Mortgage P&I
50%
$2,519
Property Taxes
13%
$665
Home Insurance
4%
$198
HOA
0%
$0
Property Management
15%
$752
CapEx
4%
$201
Vacancy
0%
$0
Maintenance
4%
$201
Other
25%
$1,253