Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.33% first-year return on $140k initial cash invested.
-6.33%
Cash On Cash
4.95%
Cap Rate
0.79
DSCR
$5,147
Rent
-$740
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,147 income − $5,887 expenses = $740 out of pocket
Investment Breakdown
|
Purchase Price
$496k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$140k
Downpayment
20%
$99,220
Closing costs
1%
$4,961
Rehab
0%
$0
Furnishing
7%
$36,000
Cashflow
Total Income
$5,147
Total Expenses
$5,887
Mortgage P&I
50%
$2,579
Property Taxes
12%
$634
Home Insurance
4%
$203
HOA
0%
$0
Property Management
15%
$772
CapEx
4%
$206
Vacancy
0%
$0
Maintenance
4%
$206
Other
25%
$1,287