Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.25% first-year return on $124k initial cash invested.
-1.25%
Cash On Cash
6.3%
Cap Rate
1.04
DSCR
$5,605
Rent
-$129
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,605 income − $5,734 expenses = $129 out of pocket
Investment Breakdown
|
Purchase Price
$505k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$124k
Downpayment
20%
$101k
Closing costs
1%
$5,054
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,605
Total Expenses
$5,734
Mortgage P&I
46%
$2,560
Property Taxes
5%
$306
Home Insurance
3%
$178
HOA
0%
$0
Property Management
15%
$841
CapEx
4%
$224
Vacancy
0%
$0
Maintenance
4%
$224
Other
25%
$1,401