Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -9.18% first-year return on $121k initial cash invested.
-9.18%
Cash On Cash
4.03%
Cap Rate
0.68
DSCR
$4,102
Rent
-$926
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,102 income − $5,028 expenses = $926 out of pocket
Investment Breakdown
|
Purchase Price
$491k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$98,180
Closing costs
1%
$4,909
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,102
Total Expenses
$5,028
Mortgage P&I
59%
$2,409
Property Taxes
6%
$258
Home Insurance
4%
$175
HOA
5%
$217
Property Management
15%
$615
CapEx
4%
$164
Vacancy
0%
$0
Maintenance
4%
$164
Other
25%
$1,026