Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.44% first-year return on $121k initial cash invested.
-9.44%
Cash On Cash
4.19%
Cap Rate
0.68
DSCR
$3,654
Rent
-$954
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,654 income − $4,608 expenses = $954 out of pocket
Investment Breakdown
|
Purchase Price
$492k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$98,320
Closing costs
1%
$4,916
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,654
Total Expenses
$4,608
Mortgage P&I
69%
$2,523
Property Taxes
4%
$156
Home Insurance
5%
$175
HOA
0%
$0
Property Management
15%
$548
CapEx
4%
$146
Vacancy
0%
$0
Maintenance
4%
$146
Other
25%
$914