Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.58% first-year return on $122k initial cash invested.
-15.58%
Cash On Cash
2.44%
Cap Rate
0.41
DSCR
$3,093
Rent
-$1,588
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,093 income − $4,681 expenses = $1,588 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
$3,093
Total Expenses
$4,681
Mortgage P&I
80%
$2,475
Property Taxes
19%
$574
Home Insurance
5%
$147
HOA
0%
$0
Property Management
15%
$464
CapEx
4%
$124
Vacancy
0%
$0
Maintenance
4%
$124
Other
25%
$773