Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.8% first-year return on $121k initial cash invested.
-9.8%
Cash On Cash
4.47%
Cap Rate
0.69
DSCR
$4,253
Rent
-$988
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,253 income − $5,241 expenses = $988 out of pocket
Investment Breakdown
|
Purchase Price
$490k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$98,080
Closing costs
1%
$4,904
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,253
Total Expenses
$5,241
Mortgage P&I
62%
$2,646
Property Taxes
9%
$381
Home Insurance
4%
$173
HOA
0%
$0
Property Management
15%
$638
CapEx
4%
$170
Vacancy
0%
$0
Maintenance
4%
$170
Other
25%
$1,063