Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.66% first-year return on $127k initial cash invested.
-5.66%
Cash On Cash
5.42%
Cap Rate
0.84
DSCR
$4,670
Rent
-$600
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,670 income − $5,270 expenses = $600 out of pocket
Investment Breakdown
|
Purchase Price
$491k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$98,240
Closing costs
1%
$4,912
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$4,670
Total Expenses
$5,270
Mortgage P&I
56%
$2,633
Property Taxes
5%
$220
Home Insurance
4%
$175
HOA
0%
$0
Property Management
15%
$700
CapEx
4%
$187
Vacancy
0%
$0
Maintenance
4%
$187
Other
25%
$1,168