Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -20.81% first-year return on $122k initial cash invested.
-20.81%
Cash On Cash
1.82%
Cap Rate
0.27
DSCR
$2,418
Rent
-$2,113
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,418 income − $4,531 expenses = $2,113 out of pocket
Investment Breakdown
|
Purchase Price
$495k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$98,920
Closing costs
1%
$4,946
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,418
Total Expenses
$4,531
Mortgage P&I
114%
$2,766
Property Taxes
18%
$431
Home Insurance
7%
$173
HOA
0%
$0
Property Management
15%
$363
CapEx
4%
$97
Vacancy
0%
$0
Maintenance
4%
$97
Other
25%
$604