Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.8% first-year return on $122k initial cash invested.
-16.8%
Cash On Cash
2.78%
Cap Rate
0.42
DSCR
$3,456
Rent
-$1,713
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,456 income − $5,169 expenses = $1,713 out of pocket
Investment Breakdown
|
Purchase Price
$497k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$99,400
Closing costs
1%
$4,970
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,456
Total Expenses
$5,169
Mortgage P&I
79%
$2,728
Property Taxes
14%
$470
Home Insurance
5%
$175
HOA
4%
$138
Property Management
15%
$518
CapEx
4%
$138
Vacancy
0%
$0
Maintenance
4%
$138
Other
25%
$864