Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -25.27% first-year return on $122k initial cash invested.
-25.27%
Cash On Cash
-0.34%
Cap Rate
-0.06
DSCR
$771
Rent
-$2,569
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$771 income − $3,340 expenses = $2,569 out of pocket
Investment Breakdown
|
Purchase Price
$495k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$99,040
Closing costs
1%
$4,952
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$771
Total Expenses
$3,340
Mortgage P&I
311%
$2,399
Property Taxes
51%
$395
Home Insurance
23%
$175
HOA
0%
$0
Property Management
15%
$116
CapEx
4%
$31
Vacancy
0%
$0
Maintenance
4%
$31
Other
25%
$193