Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.82% first-year return on $122k initial cash invested.
-5.82%
Cash On Cash
4.9%
Cap Rate
0.83
DSCR
$4,731
Rent
-$593
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,731 income − $5,324 expenses = $593 out of pocket
Investment Breakdown
|
Purchase Price
$497k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$99,340
Closing costs
1%
$4,967
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,731
Total Expenses
$5,324
Mortgage P&I
51%
$2,431
Property Taxes
9%
$447
Home Insurance
4%
$175
HOA
0%
$0
Property Management
15%
$710
CapEx
4%
$189
Vacancy
0%
$0
Maintenance
4%
$189
Other
25%
$1,183