Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -6.19% first-year return on $127k initial cash invested.
-6.19%
Cash On Cash
4.92%
Cap Rate
0.82
DSCR
$5,313
Rent
-$656
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,313 income − $5,969 expenses = $656 out of pocket
Investment Breakdown
|
Purchase Price
$491k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$98,220
Closing costs
1%
$4,911
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$5,313
Total Expenses
$5,969
Mortgage P&I
46%
$2,457
Property Taxes
14%
$769
Home Insurance
4%
$192
HOA
0%
$0
Property Management
15%
$797
CapEx
4%
$213
Vacancy
0%
$0
Maintenance
4%
$213
Other
25%
$1,328