Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.71% first-year return on $122k initial cash invested.
-14.71%
Cash On Cash
2.75%
Cap Rate
0.45
DSCR
$3,176
Rent
-$1,495
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,176 income − $4,671 expenses = $1,495 out of pocket
Investment Breakdown
|
Purchase Price
$495k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$99,000
Closing costs
1%
$4,950
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,176
Total Expenses
$4,671
Mortgage P&I
79%
$2,501
Property Taxes
14%
$446
Home Insurance
5%
$173
HOA
1%
$27
Property Management
15%
$476
CapEx
4%
$127
Vacancy
0%
$0
Maintenance
4%
$127
Other
25%
$794