Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.58% first-year return on $125k initial cash invested.
-4.58%
Cash On Cash
5.35%
Cap Rate
0.9
DSCR
$5,590
Rent
-$476
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,590 income − $6,066 expenses = $476 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
$5,590
Total Expenses
$6,066
Mortgage P&I
45%
$2,519
Property Taxes
12%
$665
Home Insurance
4%
$198
HOA
0%
$0
Property Management
15%
$838
CapEx
4%
$224
Vacancy
0%
$0
Maintenance
4%
$224
Other
25%
$1,398