Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.24% first-year return on $121k initial cash invested.
-8.24%
Cash On Cash
4.61%
Cap Rate
0.75
DSCR
$4,831
Rent
-$827
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,831 income − $5,658 expenses = $827 out of pocket
Investment Breakdown
|
Purchase Price
$488k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$97,620
Closing costs
1%
$4,881
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,831
Total Expenses
$5,658
Mortgage P&I
52%
$2,509
Property Taxes
13%
$620
Home Insurance
4%
$210
HOA
0%
$0
Property Management
15%
$725
CapEx
4%
$193
Vacancy
0%
$0
Maintenance
4%
$193
Other
25%
$1,208