Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.66% first-year return on $129k initial cash invested.
-4.66%
Cash On Cash
5.48%
Cap Rate
0.9
DSCR
$5,541
Rent
-$501
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,541 income − $6,042 expenses = $501 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
$5,541
Total Expenses
$6,042
Mortgage P&I
49%
$2,696
Property Taxes
9%
$499
Home Insurance
3%
$187
HOA
0%
$0
Property Management
15%
$831
CapEx
4%
$222
Vacancy
0%
$0
Maintenance
4%
$222
Other
25%
$1,385