Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.45% first-year return on $122k initial cash invested.
-1.45%
Cash On Cash
5.94%
Cap Rate
1.03
DSCR
$5,544
Rent
-$147
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,544 income − $5,691 expenses = $147 out of pocket
Investment Breakdown
|
Purchase Price
$493k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$98,640
Closing costs
1%
$4,932
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,544
Total Expenses
$5,691
Mortgage P&I
43%
$2,367
Property Taxes
9%
$487
Home Insurance
3%
$175
HOA
0%
$0
Property Management
15%
$832
CapEx
4%
$222
Vacancy
0%
$0
Maintenance
4%
$222
Other
25%
$1,386