Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.77% first-year return on $121k initial cash invested.
-8.77%
Cash On Cash
4.44%
Cap Rate
0.72
DSCR
$4,593
Rent
-$887
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,593 income − $5,480 expenses = $887 out of pocket
Investment Breakdown
|
Purchase Price
$492k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$98,440
Closing costs
1%
$4,922
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,593
Total Expenses
$5,480
Mortgage P&I
55%
$2,524
Property Taxes
13%
$576
Home Insurance
4%
$175
HOA
0%
$0
Property Management
15%
$689
CapEx
4%
$184
Vacancy
0%
$0
Maintenance
4%
$184
Other
25%
$1,148