Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.08% first-year return on $121k initial cash invested.
-7.08%
Cash On Cash
4.59%
Cap Rate
0.78
DSCR
$4,749
Rent
-$715
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,749 income − $5,464 expenses = $715 out of pocket
Investment Breakdown
|
Purchase Price
$491k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$98,280
Closing costs
1%
$4,914
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,749
Total Expenses
$5,464
Mortgage P&I
51%
$2,405
Property Taxes
12%
$568
Home Insurance
4%
$175
HOA
1%
$37
Property Management
15%
$712
CapEx
4%
$190
Vacancy
0%
$0
Maintenance
4%
$190
Other
25%
$1,187