Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.01% first-year return on $122k initial cash invested.
-9.01%
Cash On Cash
4.21%
Cap Rate
0.69
DSCR
$3,744
Rent
-$916
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,744 income − $4,660 expenses = $916 out of pocket
Investment Breakdown
|
Purchase Price
$495k
Downpayment
20.0%
Interest Rate
6.5%
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
$3,744
Total Expenses
$4,660
Mortgage P&I
67%
$2,501
Property Taxes
5%
$188
Home Insurance
5%
$173
HOA
0%
$0
Property Management
15%
$562
CapEx
4%
$150
Vacancy
0%
$0
Maintenance
4%
$150
Other
25%
$936