Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.15% first-year return on $121k initial cash invested.
-5.15%
Cash On Cash
5.18%
Cap Rate
0.87
DSCR
$5,228
Rent
-$519
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,228 income − $5,747 expenses = $519 out of pocket
Investment Breakdown
|
Purchase Price
$490k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$97,980
Closing costs
1%
$4,899
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,228
Total Expenses
$5,747
Mortgage P&I
46%
$2,424
Property Taxes
12%
$642
Home Insurance
3%
$172
HOA
0%
$0
Property Management
15%
$784
CapEx
4%
$209
Vacancy
0%
$0
Maintenance
4%
$209
Other
25%
$1,307