Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.93% first-year return on $123k initial cash invested.
-7.93%
Cash On Cash
4.49%
Cap Rate
0.75
DSCR
$4,689
Rent
-$811
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,689 income − $5,500 expenses = $811 out of pocket
Investment Breakdown
|
Purchase Price
$499k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$99,720
Closing costs
1%
$4,986
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,689
Total Expenses
$5,500
Mortgage P&I
53%
$2,488
Property Taxes
13%
$586
Home Insurance
4%
$175
HOA
0%
$0
Property Management
15%
$703
CapEx
4%
$188
Vacancy
0%
$0
Maintenance
4%
$188
Other
25%
$1,172