Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23% first-year return on $122k initial cash invested.
-23%
Cash On Cash
1.21%
Cap Rate
0.18
DSCR
$2,035
Rent
-$2,330
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,035 income − $4,365 expenses = $2,330 out of pocket
Investment Breakdown
|
Purchase Price
$493k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$98,640
Closing costs
1%
$4,932
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,035
Total Expenses
$4,365
Mortgage P&I
135%
$2,745
Property Taxes
23%
$472
Home Insurance
8%
$172
HOA
0%
$0
Property Management
15%
$305
CapEx
4%
$81
Vacancy
0%
$0
Maintenance
4%
$81
Other
25%
$509