Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.31% first-year return on $123k initial cash invested.
-2.31%
Cash On Cash
5.93%
Cap Rate
1
DSCR
$5,763
Rent
-$236
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,763 income − $5,999 expenses = $236 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
$5,763
Total Expenses
$5,999
Mortgage P&I
43%
$2,468
Property Taxes
9%
$545
Home Insurance
4%
$219
HOA
0%
$0
Property Management
15%
$864
CapEx
4%
$231
Vacancy
0%
$0
Maintenance
4%
$231
Other
25%
$1,441