Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -4.65% first-year return on $122k initial cash invested.
-4.65%
Cash On Cash
5.29%
Cap Rate
0.88
DSCR
$4,422
Rent
-$473
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,422 income − $4,895 expenses = $473 out of pocket
Investment Breakdown
|
Purchase Price
$495k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$99,000
Closing costs
1%
$4,950
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,422
Total Expenses
$4,895
Mortgage P&I
56%
$2,479
Property Taxes
3%
$120
Home Insurance
4%
$173
HOA
0%
$0
Property Management
15%
$663
CapEx
4%
$177
Vacancy
0%
$0
Maintenance
4%
$177
Other
25%
$1,106