Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.03% first-year return on $127k initial cash invested.
-2.03%
Cash On Cash
6.18%
Cap Rate
1.02
DSCR
$6,763
Rent
-$215
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,763 income − $6,978 expenses = $215 out of pocket
Investment Breakdown
|
Purchase Price
$520k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$104k
Closing costs
1%
$5,199
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,763
Total Expenses
$6,978
Mortgage P&I
39%
$2,622
Property Taxes
14%
$927
Home Insurance
3%
$182
HOA
0%
$0
Property Management
15%
$1,014
CapEx
4%
$271
Vacancy
0%
$0
Maintenance
4%
$271
Other
25%
$1,691