Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -5.23% first-year return on $123k initial cash invested.
-5.23%
Cash On Cash
5.07%
Cap Rate
0.86
DSCR
$4,870
Rent
-$535
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,870 income − $5,405 expenses = $535 out of pocket
Investment Breakdown
|
Purchase Price
$499k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$99,800
Closing costs
1%
$4,990
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$4,870
Total Expenses
$5,405
Mortgage P&I
50%
$2,448
Property Taxes
9%
$444
Home Insurance
4%
$175
HOA
0%
$0
Property Management
15%
$730
CapEx
4%
$195
Vacancy
0%
$0
Maintenance
4%
$195
Other
25%
$1,218