Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.34% first-year return on $123k initial cash invested.
-11.34%
Cash On Cash
3.54%
Cap Rate
0.59
DSCR
$3,879
Rent
-$1,160
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,879 income − $5,039 expenses = $1,160 out of pocket
Investment Breakdown
|
Purchase Price
$499k
Downpayment
20.0%
Interest Rate
6.3%
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
$3,879
Total Expenses
$5,039
Mortgage P&I
64%
$2,476
Property Taxes
14%
$526
Home Insurance
5%
$175
HOA
0%
$0
Property Management
15%
$582
CapEx
4%
$155
Vacancy
0%
$0
Maintenance
4%
$155
Other
25%
$970