Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -3.69% first-year return on $123k initial cash invested.
-3.69%
Cash On Cash
5.56%
Cap Rate
0.93
DSCR
$5,382
Rent
-$378
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,382 income − $5,760 expenses = $378 out of pocket
Investment Breakdown
|
Purchase Price
$499k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$99,800
Closing costs
1%
$4,990
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,382
Total Expenses
$5,760
Mortgage P&I
46%
$2,476
Property Taxes
10%
$526
Home Insurance
3%
$175
HOA
0%
$0
Property Management
15%
$807
CapEx
4%
$215
Vacancy
0%
$0
Maintenance
4%
$215
Other
25%
$1,346