Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.94% first-year return on $125k initial cash invested.
-4.94%
Cash On Cash
5.46%
Cap Rate
0.88
DSCR
$4,979
Rent
-$514
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,979 income − $5,493 expenses = $514 out of pocket
Investment Breakdown
|
Purchase Price
$509k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$102k
Closing costs
1%
$5,085
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,979
Total Expenses
$5,493
Mortgage P&I
53%
$2,629
Property Taxes
6%
$282
Home Insurance
4%
$192
HOA
0%
$0
Property Management
15%
$747
CapEx
4%
$199
Vacancy
0%
$0
Maintenance
4%
$199
Other
25%
$1,245