Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1% first-year return on $127k initial cash invested.
-1%
Cash On Cash
6.36%
Cap Rate
1.05
DSCR
$5,515
Rent
-$106
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,515 income − $5,621 expenses = $106 out of pocket
Investment Breakdown
|
Purchase Price
$492k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$98,480
Closing costs
1%
$4,924
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$5,515
Total Expenses
$5,621
Mortgage P&I
45%
$2,494
Property Taxes
6%
$304
Home Insurance
3%
$175
HOA
0%
$0
Property Management
15%
$827
CapEx
4%
$221
Vacancy
0%
$0
Maintenance
4%
$221
Other
25%
$1,379