Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.42% first-year return on $125k initial cash invested.
-7.42%
Cash On Cash
4.51%
Cap Rate
0.76
DSCR
$4,371
Rent
-$774
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,371 income − $5,145 expenses = $774 out of pocket
Investment Breakdown
|
Purchase Price
$511k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$102k
Closing costs
1%
$5,106
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,371
Total Expenses
$5,145
Mortgage P&I
58%
$2,518
Property Taxes
7%
$321
Home Insurance
4%
$184
HOA
1%
$23
Property Management
15%
$656
CapEx
4%
$175
Vacancy
0%
$0
Maintenance
4%
$175
Other
25%
$1,093