Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.44% first-year return on $121k initial cash invested.
-12.44%
Cash On Cash
3.36%
Cap Rate
0.56
DSCR
$3,877
Rent
-$1,258
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,877 income − $5,135 expenses = $1,258 out of pocket
Investment Breakdown
|
Purchase Price
$492k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$98,400
Closing costs
1%
$4,920
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,877
Total Expenses
$5,135
Mortgage P&I
64%
$2,482
Property Taxes
11%
$420
Home Insurance
4%
$172
HOA
5%
$200
Property Management
15%
$582
CapEx
4%
$155
Vacancy
0%
$0
Maintenance
4%
$155
Other
25%
$969