Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.3% first-year return on $122k initial cash invested.
-15.3%
Cash On Cash
2.51%
Cap Rate
0.42
DSCR
$3,146
Rent
-$1,560
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,146 income − $4,706 expenses = $1,560 out of pocket
Investment Breakdown
|
Purchase Price
$497k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$99,380
Closing costs
1%
$4,969
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,146
Total Expenses
$4,706
Mortgage P&I
79%
$2,475
Property Taxes
18%
$574
Home Insurance
5%
$147
HOA
0%
$0
Property Management
15%
$472
CapEx
4%
$126
Vacancy
0%
$0
Maintenance
4%
$126
Other
25%
$786