Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.55% first-year return on $124k initial cash invested.
-8.55%
Cash On Cash
4.43%
Cap Rate
0.72
DSCR
$4,088
Rent
-$886
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,088 income − $4,974 expenses = $886 out of pocket
Investment Breakdown
|
Purchase Price
$507k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$124k
Downpayment
20%
$101k
Closing costs
1%
$5,066
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,088
Total Expenses
$4,974
Mortgage P&I
63%
$2,592
Property Taxes
6%
$227
Home Insurance
5%
$192
HOA
0%
$0
Property Management
15%
$613
CapEx
4%
$164
Vacancy
0%
$0
Maintenance
4%
$164
Other
25%
$1,022