Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.8% first-year return on $124k initial cash invested.
-4.8%
Cash On Cash
5.35%
Cap Rate
0.9
DSCR
$5,885
Rent
-$497
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,885 income − $6,382 expenses = $497 out of pocket
Investment Breakdown
|
Purchase Price
$506k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$124k
Downpayment
20%
$101k
Closing costs
1%
$5,059
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,885
Total Expenses
$6,382
Mortgage P&I
43%
$2,516
Property Taxes
14%
$820
Home Insurance
3%
$184
HOA
1%
$38
Property Management
15%
$883
CapEx
4%
$235
Vacancy
0%
$0
Maintenance
4%
$235
Other
25%
$1,471