Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.14% first-year return on $122k initial cash invested.
-13.14%
Cash On Cash
3.32%
Cap Rate
0.53
DSCR
$3,505
Rent
-$1,336
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,505 income − $4,841 expenses = $1,336 out of pocket
Investment Breakdown
|
Purchase Price
$495k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$99,020
Closing costs
1%
$4,951
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,505
Total Expenses
$4,841
Mortgage P&I
73%
$2,565
Property Taxes
11%
$386
Home Insurance
6%
$208
HOA
0%
$0
Property Management
15%
$526
CapEx
4%
$140
Vacancy
0%
$0
Maintenance
4%
$140
Other
25%
$876