Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.28% first-year return on $122k initial cash invested.
-23.28%
Cash On Cash
0.62%
Cap Rate
0.1
DSCR
$2,144
Rent
-$2,360
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,144 income − $4,504 expenses = $2,360 out of pocket
Investment Breakdown
|
Purchase Price
$494k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$98,720
Closing costs
1%
$4,936
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,144
Total Expenses
$4,504
Mortgage P&I
118%
$2,531
Property Taxes
36%
$770
Home Insurance
8%
$173
HOA
0%
$0
Property Management
15%
$322
CapEx
4%
$86
Vacancy
0%
$0
Maintenance
4%
$86
Other
25%
$536