Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -7.73% first-year return on $122k initial cash invested.
-7.73%
Cash On Cash
4.41%
Cap Rate
0.74
DSCR
$3,584
Rent
-$786
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,584 income − $4,370 expenses = $786 out of pocket
Investment Breakdown
|
Purchase Price
$495k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$99,000
Closing costs
1%
$4,950
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,584
Total Expenses
$4,370
Mortgage P&I
69%
$2,463
Property Taxes
0%
$14
Home Insurance
5%
$173
HOA
0%
$0
Property Management
15%
$538
CapEx
4%
$143
Vacancy
0%
$0
Maintenance
4%
$143
Other
25%
$896