Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.34% first-year return on $124k initial cash invested.
-5.34%
Cash On Cash
5.15%
Cap Rate
0.86
DSCR
$4,746
Rent
-$554
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,746 income − $5,300 expenses = $554 out of pocket
Investment Breakdown
|
Purchase Price
$507k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$124k
Downpayment
20%
$101k
Closing costs
1%
$5,070
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,746
Total Expenses
$5,300
Mortgage P&I
54%
$2,540
Property Taxes
6%
$263
Home Insurance
5%
$219
HOA
0%
$0
Property Management
15%
$712
CapEx
4%
$190
Vacancy
0%
$0
Maintenance
4%
$190
Other
25%
$1,186