Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.86% first-year return on $123k initial cash invested.
-2.86%
Cash On Cash
5.79%
Cap Rate
0.97
DSCR
$5,654
Rent
-$292
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,654 income − $5,946 expenses = $292 out of pocket
Investment Breakdown
|
Purchase Price
$498k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$99,600
Closing costs
1%
$4,980
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,654
Total Expenses
$5,946
Mortgage P&I
44%
$2,468
Property Taxes
10%
$545
Home Insurance
4%
$219
HOA
0%
$0
Property Management
15%
$848
CapEx
4%
$226
Vacancy
0%
$0
Maintenance
4%
$226
Other
25%
$1,414