Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.84% first-year return on $127k initial cash invested.
-4.84%
Cash On Cash
6.01%
Cap Rate
0.91
DSCR
$6,640
Rent
-$513
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$6,640 income − $7,153 expenses = $513 out of pocket
Investment Breakdown
|
Purchase Price
$520k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$104k
Closing costs
1%
$5,203
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$6,640
Total Expenses
$7,153
Mortgage P&I
43%
$2,852
Property Taxes
14%
$929
Home Insurance
3%
$184
HOA
0%
$0
Property Management
15%
$996
CapEx
4%
$266
Vacancy
0%
$0
Maintenance
4%
$266
Other
25%
$1,660