Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.47% first-year return on $121k initial cash invested.
-8.47%
Cash On Cash
4.28%
Cap Rate
0.71
DSCR
$3,617
Rent
-$855
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,617 income − $4,472 expenses = $855 out of pocket
Investment Breakdown
|
Purchase Price
$491k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$98,260
Closing costs
1%
$4,913
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,617
Total Expenses
$4,472
Mortgage P&I
68%
$2,464
Property Taxes
3%
$91
Home Insurance
5%
$180
HOA
0%
$0
Property Management
15%
$543
CapEx
4%
$145
Vacancy
0%
$0
Maintenance
4%
$145
Other
25%
$904