Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.19% first-year return on $121k initial cash invested.
-9.19%
Cash On Cash
4.27%
Cap Rate
0.7
DSCR
$4,140
Rent
-$927
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,140 income − $5,067 expenses = $927 out of pocket
Investment Breakdown
|
Purchase Price
$491k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$98,180
Closing costs
1%
$4,909
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,140
Total Expenses
$5,067
Mortgage P&I
61%
$2,506
Property Taxes
10%
$398
Home Insurance
4%
$175
HOA
0%
$0
Property Management
15%
$621
CapEx
4%
$166
Vacancy
0%
$0
Maintenance
4%
$166
Other
25%
$1,035