Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.76% first-year return on $123k initial cash invested.
-11.76%
Cash On Cash
3.35%
Cap Rate
0.57
DSCR
$3,607
Rent
-$1,202
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,607 income − $4,809 expenses = $1,202 out of pocket
Investment Breakdown
|
Purchase Price
$498k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$99,660
Closing costs
1%
$4,983
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,607
Total Expenses
$4,809
Mortgage P&I
68%
$2,451
Property Taxes
13%
$452
Home Insurance
5%
$175
HOA
0%
$0
Property Management
15%
$541
CapEx
4%
$144
Vacancy
0%
$0
Maintenance
4%
$144
Other
25%
$902