Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -1.07% first-year return on $122k initial cash invested.
-1.07%
Cash On Cash
6.39%
Cap Rate
1.04
DSCR
$5,203
Rent
-$109
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,203 income − $5,312 expenses = $109 out of pocket
Investment Breakdown
|
Purchase Price
$469k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$93,800
Closing costs
1%
$4,690
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$5,203
Total Expenses
$5,312
Mortgage P&I
46%
$2,400
Property Taxes
5%
$251
Home Insurance
3%
$164
HOA
0%
$0
Property Management
15%
$780
CapEx
4%
$208
Vacancy
0%
$0
Maintenance
4%
$208
Other
25%
$1,301