Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.24% first-year return on $129k initial cash invested.
-12.24%
Cash On Cash
3.48%
Cap Rate
0.55
DSCR
$3,809
Rent
-$1,314
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,809 income − $5,123 expenses = $1,314 out of pocket
Investment Breakdown
|
Purchase Price
$499k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$99,800
Closing costs
1%
$4,990
Rehab
0%
$0
Furnishing
5%
$24,000
Cashflow
Total Income
$3,809
Total Expenses
$5,123
Mortgage P&I
69%
$2,609
Property Taxes
13%
$512
Home Insurance
5%
$175
HOA
0%
$0
Property Management
15%
$571
CapEx
4%
$152
Vacancy
0%
$0
Maintenance
4%
$152
Other
25%
$952