Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -8.16% first-year return on $121k initial cash invested.
-8.16%
Cash On Cash
4.51%
Cap Rate
0.74
DSCR
$4,110
Rent
-$823
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,110 income − $4,933 expenses = $823 out of pocket
Investment Breakdown
|
Purchase Price
$490k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$98,060
Closing costs
1%
$4,903
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,110
Total Expenses
$4,933
Mortgage P&I
61%
$2,501
Property Taxes
2%
$94
Home Insurance
4%
$182
HOA
4%
$184
Property Management
15%
$616
CapEx
4%
$164
Vacancy
0%
$0
Maintenance
4%
$164
Other
25%
$1,028