Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.42% first-year return on $122k initial cash invested.
-14.42%
Cash On Cash
2.83%
Cap Rate
0.47
DSCR
$3,336
Rent
-$1,465
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,336 income − $4,801 expenses = $1,465 out of pocket
Investment Breakdown
|
Purchase Price
$495k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$99,000
Closing costs
1%
$4,950
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,336
Total Expenses
$4,801
Mortgage P&I
75%
$2,498
Property Taxes
15%
$490
Home Insurance
5%
$173
HOA
1%
$40
Property Management
15%
$500
CapEx
4%
$133
Vacancy
0%
$0
Maintenance
4%
$133
Other
25%
$834