Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.65% first-year return on $128k initial cash invested.
-6.65%
Cash On Cash
4.6%
Cap Rate
0.79
DSCR
$4,480
Rent
-$708
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,480 income − $5,188 expenses = $708 out of pocket
Investment Breakdown
|
Purchase Price
$523k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$105k
Closing costs
1%
$5,231
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,480
Total Expenses
$5,188
Mortgage P&I
57%
$2,536
Property Taxes
6%
$257
Home Insurance
4%
$184
HOA
1%
$61
Property Management
15%
$672
CapEx
4%
$179
Vacancy
0%
$0
Maintenance
4%
$179
Other
25%
$1,120