Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.88% first-year return on $128k initial cash invested.
-2.88%
Cash On Cash
5.62%
Cap Rate
0.96
DSCR
$5,165
Rent
-$306
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,165 income − $5,471 expenses = $306 out of pocket
Investment Breakdown
|
Purchase Price
$522k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$104k
Closing costs
1%
$5,223
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$5,165
Total Expenses
$5,471
Mortgage P&I
49%
$2,547
Property Taxes
5%
$258
Home Insurance
4%
$186
HOA
0%
$0
Property Management
15%
$775
CapEx
4%
$207
Vacancy
0%
$0
Maintenance
4%
$207
Other
25%
$1,291