Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.81% first-year return on $124k initial cash invested.
-6.81%
Cash On Cash
4.95%
Cap Rate
0.81
DSCR
$5,489
Rent
-$703
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,489 income − $6,192 expenses = $703 out of pocket
Investment Breakdown
|
Purchase Price
$504k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$124k
Downpayment
20%
$101k
Closing costs
1%
$5,039
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,489
Total Expenses
$6,192
Mortgage P&I
47%
$2,560
Property Taxes
8%
$431
Home Insurance
3%
$178
HOA
7%
$388
Property Management
15%
$823
CapEx
4%
$220
Vacancy
0%
$0
Maintenance
4%
$220
Other
25%
$1,372