Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.74% first-year return on $122k initial cash invested.
-16.74%
Cash On Cash
2.07%
Cap Rate
0.35
DSCR
$2,086
Rent
-$1,701
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,086 income − $3,787 expenses = $1,701 out of pocket
Investment Breakdown
|
Purchase Price
$495k
Downpayment
20.0%
Interest Rate
6.4%
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
$2,086
Total Expenses
$3,787
Mortgage P&I
119%
$2,473
Property Taxes
7%
$140
Home Insurance
8%
$173
HOA
0%
$0
Property Management
15%
$313
CapEx
4%
$83
Vacancy
0%
$0
Maintenance
4%
$83
Other
25%
$522