Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.98% first-year return on $127k initial cash invested.
-6.98%
Cash On Cash
4.93%
Cap Rate
0.79
DSCR
$4,441
Rent
-$738
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,441 income − $5,179 expenses = $738 out of pocket
Investment Breakdown
|
Purchase Price
$519k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$104k
Closing costs
1%
$5,186
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,441
Total Expenses
$5,179
Mortgage P&I
61%
$2,691
Property Taxes
4%
$172
Home Insurance
4%
$184
HOA
0%
$0
Property Management
15%
$666
CapEx
4%
$178
Vacancy
0%
$0
Maintenance
4%
$178
Other
25%
$1,110