Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.25% first-year return on $123k initial cash invested.
-12.25%
Cash On Cash
3.47%
Cap Rate
0.57
DSCR
$3,609
Rent
-$1,251
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,609 income − $4,860 expenses = $1,251 out of pocket
Investment Breakdown
|
Purchase Price
$498k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$99,540
Closing costs
1%
$4,977
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,609
Total Expenses
$4,860
Mortgage P&I
71%
$2,547
Property Taxes
12%
$424
Home Insurance
4%
$158
HOA
0%
$0
Property Management
15%
$541
CapEx
4%
$144
Vacancy
0%
$0
Maintenance
4%
$144
Other
25%
$902