Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -23.48% first-year return on $122k initial cash invested.
-23.48%
Cash On Cash
0.44%
Cap Rate
0.07
DSCR
$1,434
Rent
-$2,386
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,434 income − $3,820 expenses = $2,386 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
$1,434
Total Expenses
$3,820
Mortgage P&I
175%
$2,511
Property Taxes
31%
$449
Home Insurance
12%
$173
HOA
0%
$0
Property Management
15%
$215
CapEx
4%
$57
Vacancy
0%
$0
Maintenance
4%
$57
Other
25%
$358