Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.97% first-year return on $125k initial cash invested.
-7.97%
Cash On Cash
4.33%
Cap Rate
0.73
DSCR
$3,985
Rent
-$832
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,985 income − $4,817 expenses = $832 out of pocket
Investment Breakdown
|
Purchase Price
$511k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$102k
Closing costs
1%
$5,105
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,985
Total Expenses
$4,817
Mortgage P&I
63%
$2,516
Property Taxes
5%
$205
Home Insurance
5%
$184
HOA
0%
$0
Property Management
15%
$598
CapEx
4%
$159
Vacancy
0%
$0
Maintenance
4%
$159
Other
25%
$996