Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.85% first-year return on $123k initial cash invested.
-4.85%
Cash On Cash
5.3%
Cap Rate
0.87
DSCR
$4,508
Rent
-$499
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,508 income − $5,007 expenses = $499 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
$4,508
Total Expenses
$5,007
Mortgage P&I
56%
$2,537
Property Taxes
3%
$137
Home Insurance
4%
$170
HOA
0%
$0
Property Management
15%
$676
CapEx
4%
$180
Vacancy
0%
$0
Maintenance
4%
$180
Other
25%
$1,127