Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19.72% first-year return on $123k initial cash invested.
-19.72%
Cash On Cash
1.14%
Cap Rate
0.2
DSCR
$2,529
Rent
-$2,018
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,529 income − $4,547 expenses = $2,018 out of pocket
Investment Breakdown
|
Purchase Price
$499k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$99,800
Closing costs
1%
$4,990
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,529
Total Expenses
$4,547
Mortgage P&I
95%
$2,393
Property Taxes
28%
$703
Home Insurance
7%
$175
HOA
2%
$63
Property Management
15%
$379
CapEx
4%
$101
Vacancy
0%
$0
Maintenance
4%
$101
Other
25%
$632