Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -2.09% first-year return on $121k initial cash invested.
-2.09%
Cash On Cash
5.94%
Cap Rate
1
DSCR
$5,203
Rent
-$211
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,203 income − $5,414 expenses = $211 out of pocket
Investment Breakdown
|
Purchase Price
$492k
Downpayment
20.0%
Interest Rate
6.3%
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
$5,203
Total Expenses
$5,414
Mortgage P&I
47%
$2,435
Property Taxes
6%
$307
Home Insurance
3%
$175
HOA
0%
$0
Property Management
15%
$780
CapEx
4%
$208
Vacancy
0%
$0
Maintenance
4%
$208
Other
25%
$1,301