Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.66% first-year return on $123k initial cash invested.
-9.66%
Cash On Cash
4.01%
Cap Rate
0.67
DSCR
$4,111
Rent
-$986
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,111 income − $5,097 expenses = $986 out of pocket
Investment Breakdown
|
Purchase Price
$498k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$99,560
Closing costs
1%
$4,978
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,111
Total Expenses
$5,097
Mortgage P&I
60%
$2,484
Property Taxes
11%
$465
Home Insurance
4%
$175
HOA
0%
$0
Property Management
15%
$617
CapEx
4%
$164
Vacancy
0%
$0
Maintenance
4%
$164
Other
25%
$1,028