Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.84% first-year return on $122k initial cash invested.
-7.84%
Cash On Cash
4.54%
Cap Rate
0.75
DSCR
$4,324
Rent
-$798
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,324 income − $5,122 expenses = $798 out of pocket
Investment Breakdown
|
Purchase Price
$496k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$99,120
Closing costs
1%
$4,956
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,324
Total Expenses
$5,122
Mortgage P&I
58%
$2,498
Property Taxes
9%
$373
Home Insurance
4%
$175
HOA
0%
$0
Property Management
15%
$649
CapEx
4%
$173
Vacancy
0%
$0
Maintenance
4%
$173
Other
25%
$1,081