Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.57% first-year return on $121k initial cash invested.
-5.57%
Cash On Cash
4.92%
Cap Rate
0.85
DSCR
$5,006
Rent
-$562
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,006 income − $5,568 expenses = $562 out of pocket
Investment Breakdown
|
Purchase Price
$491k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$98,100
Closing costs
1%
$4,905
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,006
Total Expenses
$5,568
Mortgage P&I
47%
$2,373
Property Taxes
12%
$617
Home Insurance
4%
$175
HOA
0%
$0
Property Management
15%
$751
CapEx
4%
$200
Vacancy
0%
$0
Maintenance
4%
$200
Other
25%
$1,252