Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.84% first-year return on $122k initial cash invested.
-19.84%
Cash On Cash
1.28%
Cap Rate
0.21
DSCR
$2,384
Rent
-$2,010
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,384 income − $4,394 expenses = $2,010 out of pocket
Investment Breakdown
|
Purchase Price
$493k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$98,620
Closing costs
1%
$4,931
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,384
Total Expenses
$4,394
Mortgage P&I
102%
$2,439
Property Taxes
28%
$671
Home Insurance
6%
$140
HOA
0%
$0
Property Management
15%
$358
CapEx
4%
$95
Vacancy
0%
$0
Maintenance
4%
$95
Other
25%
$596