Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.69% first-year return on $123k initial cash invested.
-13.69%
Cash On Cash
2.86%
Cap Rate
0.48
DSCR
$3,195
Rent
-$1,401
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,195 income − $4,596 expenses = $1,401 out of pocket
Investment Breakdown
|
Purchase Price
$499k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$99,840
Closing costs
1%
$4,992
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,195
Total Expenses
$4,596
Mortgage P&I
77%
$2,464
Property Taxes
12%
$370
Home Insurance
6%
$178
HOA
2%
$50
Property Management
15%
$479
CapEx
4%
$128
Vacancy
0%
$0
Maintenance
4%
$128
Other
25%
$799