Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.98% first-year return on $122k initial cash invested.
-9.98%
Cash On Cash
4%
Cap Rate
0.66
DSCR
$4,206
Rent
-$1,014
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,206 income − $5,220 expenses = $1,014 out of pocket
Investment Breakdown
|
Purchase Price
$495k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$99,000
Closing costs
1%
$4,950
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,206
Total Expenses
$5,220
Mortgage P&I
59%
$2,498
Property Taxes
12%
$490
Home Insurance
4%
$173
HOA
1%
$40
Property Management
15%
$631
CapEx
4%
$168
Vacancy
0%
$0
Maintenance
4%
$168
Other
25%
$1,052