Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.73% first-year return on $123k initial cash invested.
-3.73%
Cash On Cash
5.6%
Cap Rate
0.92
DSCR
$4,732
Rent
-$383
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,732 income − $5,115 expenses = $383 out of pocket
Investment Breakdown
|
Purchase Price
$502k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$100k
Closing costs
1%
$5,018
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,732
Total Expenses
$5,115
Mortgage P&I
54%
$2,537
Property Taxes
3%
$137
Home Insurance
4%
$170
HOA
0%
$0
Property Management
15%
$710
CapEx
4%
$189
Vacancy
0%
$0
Maintenance
4%
$189
Other
25%
$1,183