Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.51% first-year return on $121k initial cash invested.
-9.51%
Cash On Cash
3.96%
Cap Rate
0.67
DSCR
$3,824
Rent
-$960
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,824 income − $4,784 expenses = $960 out of pocket
Investment Breakdown
|
Purchase Price
$491k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$98,240
Closing costs
1%
$4,912
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,824
Total Expenses
$4,784
Mortgage P&I
63%
$2,428
Property Taxes
7%
$279
Home Insurance
5%
$175
HOA
2%
$66
Property Management
15%
$574
CapEx
4%
$153
Vacancy
0%
$0
Maintenance
4%
$153
Other
25%
$956