Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.92% first-year return on $123k initial cash invested.
-8.92%
Cash On Cash
4.42%
Cap Rate
0.72
DSCR
$4,800
Rent
-$913
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,800 income − $5,713 expenses = $913 out of pocket
Investment Breakdown
|
Purchase Price
$499k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$99,800
Closing costs
1%
$4,990
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,800
Total Expenses
$5,713
Mortgage P&I
53%
$2,558
Property Taxes
9%
$441
Home Insurance
4%
$175
HOA
5%
$235
Property Management
15%
$720
CapEx
4%
$192
Vacancy
0%
$0
Maintenance
4%
$192
Other
25%
$1,200