Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.42% first-year return on $125k initial cash invested.
-6.42%
Cash On Cash
4.57%
Cap Rate
0.79
DSCR
$4,101
Rent
-$670
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,101 income − $4,771 expenses = $670 out of pocket
Investment Breakdown
|
Purchase Price
$511k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$102k
Closing costs
1%
$5,110
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,101
Total Expenses
$4,771
Mortgage P&I
60%
$2,451
Property Taxes
4%
$160
Home Insurance
5%
$192
HOA
0%
$0
Property Management
15%
$615
CapEx
4%
$164
Vacancy
0%
$0
Maintenance
4%
$164
Other
25%
$1,025