Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -14.46% first-year return on $122k initial cash invested.
-14.46%
Cash On Cash
2.66%
Cap Rate
0.45
DSCR
$2,997
Rent
-$1,470
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,997 income − $4,467 expenses = $1,470 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%
$99,060
Closing costs
1%
$4,953
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,997
Total Expenses
$4,467
Mortgage P&I
82%
$2,447
Property Taxes
14%
$406
Home Insurance
6%
$175
HOA
0%
$0
Property Management
15%
$450
CapEx
4%
$120
Vacancy
0%
$0
Maintenance
4%
$120
Other
25%
$749