Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.91% first-year return on $122k initial cash invested.
-1.91%
Cash On Cash
6%
Cap Rate
1
DSCR
$4,988
Rent
-$195
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,988 income − $5,183 expenses = $195 out of pocket
Investment Breakdown
|
Purchase Price
$496k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$99,260
Closing costs
1%
$4,963
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,988
Total Expenses
$5,183
Mortgage P&I
50%
$2,477
Property Taxes
3%
$133
Home Insurance
4%
$178
HOA
0%
$0
Property Management
15%
$748
CapEx
4%
$200
Vacancy
0%
$0
Maintenance
4%
$200
Other
25%
$1,247