Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.29% first-year return on $123k initial cash invested.
-27.29%
Cash On Cash
-0.8%
Cap Rate
-0.14
DSCR
$762
Rent
-$2,792
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$762 income − $3,554 expenses = $2,792 out of pocket
Investment Breakdown
|
Purchase Price
$499k
Downpayment
20.0%
Interest Rate
6.2%
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
$762
Total Expenses
$3,554
Mortgage P&I
319%
$2,431
Property Taxes
77%
$584
Home Insurance
23%
$175
HOA
0%
$0
Property Management
15%
$114
CapEx
4%
$30
Vacancy
0%
$0
Maintenance
4%
$30
Other
25%
$190