Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.37% first-year return on $122k initial cash invested.
-5.37%
Cash On Cash
4.89%
Cap Rate
0.85
DSCR
$4,397
Rent
-$545
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,397 income − $4,942 expenses = $545 out of pocket
Investment Breakdown
|
Purchase Price
$494k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$98,840
Closing costs
1%
$4,942
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,397
Total Expenses
$4,942
Mortgage P&I
54%
$2,382
Property Taxes
7%
$293
Home Insurance
4%
$156
HOA
0%
$0
Property Management
15%
$660
CapEx
4%
$176
Vacancy
0%
$0
Maintenance
4%
$176
Other
25%
$1,099