Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.65% first-year return on $121k initial cash invested.
-6.65%
Cash On Cash
4.5%
Cap Rate
0.79
DSCR
$4,283
Rent
-$670
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,283 income − $4,953 expenses = $670 out of pocket
Investment Breakdown
|
Purchase Price
$490k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$98,040
Closing costs
1%
$4,902
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,283
Total Expenses
$4,953
Mortgage P&I
55%
$2,339
Property Taxes
9%
$380
Home Insurance
4%
$175
HOA
0%
$4
Property Management
15%
$642
CapEx
4%
$171
Vacancy
0%
$0
Maintenance
4%
$171
Other
25%
$1,071