Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.46% first-year return on $123k initial cash invested.
-16.46%
Cash On Cash
2.41%
Cap Rate
0.39
DSCR
$2,856
Rent
-$1,682
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,856 income − $4,538 expenses = $1,682 out of pocket
Investment Breakdown
|
Purchase Price
$498k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$99,620
Closing costs
1%
$4,981
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,856
Total Expenses
$4,538
Mortgage P&I
90%
$2,567
Property Taxes
15%
$421
Home Insurance
6%
$180
HOA
0%
$0
Property Management
15%
$428
CapEx
4%
$114
Vacancy
0%
$0
Maintenance
4%
$114
Other
25%
$714