Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -10.15% first-year return on $122k initial cash invested.
-10.15%
Cash On Cash
4.39%
Cap Rate
0.69
DSCR
$4,047
Rent
-$1,034
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,047 income − $5,081 expenses = $1,034 out of pocket
Investment Breakdown
|
Purchase Price
$525k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$105k
Closing costs
1%
$5,250
Rehab
0%
$0
Furnishing
2%
$12,000
Cashflow
Total Income
$4,047
Total Expenses
$5,081
Mortgage P&I
69%
$2,794
Property Taxes
4%
$160
Home Insurance
5%
$184
HOA
0%
$0
Property Management
15%
$607
CapEx
4%
$162
Vacancy
0%
$0
Maintenance
4%
$162
Other
25%
$1,012