Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.75% first-year return on $123k initial cash invested.
-19.75%
Cash On Cash
1.36%
Cap Rate
0.23
DSCR
$2,483
Rent
-$2,022
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,483 income − $4,505 expenses = $2,022 out of pocket
Investment Breakdown
|
Purchase Price
$499k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$99,840
Closing costs
1%
$4,992
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,483
Total Expenses
$4,505
Mortgage P&I
100%
$2,488
Property Taxes
14%
$347
Home Insurance
7%
$175
HOA
12%
$304
Property Management
15%
$372
CapEx
4%
$99
Vacancy
0%
$0
Maintenance
4%
$99
Other
25%
$621