Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.01% first-year return on $121k initial cash invested.
-5.01%
Cash On Cash
5%
Cap Rate
0.86
DSCR
$4,270
Rent
-$507
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,270 income − $4,777 expenses = $507 out of pocket
Investment Breakdown
|
Purchase Price
$493k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$98,500
Closing costs
1%
$4,925
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,270
Total Expenses
$4,777
Mortgage P&I
56%
$2,389
Property Taxes
4%
$163
Home Insurance
4%
$175
HOA
0%
$0
Property Management
15%
$640
CapEx
4%
$171
Vacancy
0%
$0
Maintenance
4%
$171
Other
25%
$1,068