Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.1% first-year return on $123k initial cash invested.
-5.1%
Cash On Cash
5.14%
Cap Rate
0.86
DSCR
$4,232
Rent
-$522
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,232 income − $4,754 expenses = $522 out of pocket
Investment Breakdown
|
Purchase Price
$499k
Downpayment
20.0%
Interest Rate
6.4%
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
$4,232
Total Expenses
$4,754
Mortgage P&I
59%
$2,490
Property Taxes
1%
$58
Home Insurance
4%
$175
HOA
0%
$0
Property Management
15%
$635
CapEx
4%
$169
Vacancy
0%
$0
Maintenance
4%
$169
Other
25%
$1,058