Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.79% first-year return on $122k initial cash invested.
-8.79%
Cash On Cash
4.24%
Cap Rate
0.71
DSCR
$4,190
Rent
-$897
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,190 income − $5,087 expenses = $897 out of pocket
Investment Breakdown
|
Purchase Price
$497k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$99,420
Closing costs
1%
$4,971
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,190
Total Expenses
$5,087
Mortgage P&I
59%
$2,486
Property Taxes
9%
$362
Home Insurance
5%
$210
HOA
0%
$17
Property Management
15%
$628
CapEx
4%
$168
Vacancy
0%
$0
Maintenance
4%
$168
Other
25%
$1,048