Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -0.81% first-year return on $129k initial cash invested.
-0.81%
Cash On Cash
6.49%
Cap Rate
1.06
DSCR
$6,338
Rent
-$87
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,338 income − $6,425 expenses = $87 out of pocket
Investment Breakdown
|
Purchase Price
$529k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$106k
Closing costs
1%
$5,292
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,338
Total Expenses
$6,425
Mortgage P&I
43%
$2,696
Property Taxes
8%
$499
Home Insurance
3%
$187
HOA
0%
$0
Property Management
15%
$951
CapEx
4%
$254
Vacancy
0%
$0
Maintenance
4%
$254
Other
25%
$1,584