Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.19% first-year return on $122k initial cash invested.
-12.19%
Cash On Cash
3.27%
Cap Rate
0.55
DSCR
$3,371
Rent
-$1,240
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,371 income − $4,611 expenses = $1,240 out of pocket
Investment Breakdown
|
Purchase Price
$495k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$99,080
Closing costs
1%
$4,954
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,371
Total Expenses
$4,611
Mortgage P&I
73%
$2,453
Property Taxes
11%
$364
Home Insurance
5%
$175
HOA
0%
$0
Property Management
15%
$506
CapEx
4%
$135
Vacancy
0%
$0
Maintenance
4%
$135
Other
25%
$843