Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.22% first-year return on $127k initial cash invested.
-5.22%
Cash On Cash
5.02%
Cap Rate
0.85
DSCR
$4,496
Rent
-$552
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,496 income − $5,048 expenses = $552 out of pocket
Investment Breakdown
|
Purchase Price
$490k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$98,000
Closing costs
1%
$4,900
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$4,496
Total Expenses
$5,048
Mortgage P&I
54%
$2,422
Property Taxes
7%
$293
Home Insurance
4%
$175
HOA
0%
$0
Property Management
15%
$674
CapEx
4%
$180
Vacancy
0%
$0
Maintenance
4%
$180
Other
25%
$1,124