Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -12.6% first-year return on $122k initial cash invested.
-12.6%
Cash On Cash
3.23%
Cap Rate
0.54
DSCR
$3,222
Rent
-$1,282
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,222 income − $4,504 expenses = $1,282 out of pocket
Investment Breakdown
|
Purchase Price
$496k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$99,140
Closing costs
1%
$4,957
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,222
Total Expenses
$4,504
Mortgage P&I
77%
$2,486
Property Taxes
9%
$298
Home Insurance
5%
$173
HOA
0%
$0
Property Management
15%
$483
CapEx
4%
$129
Vacancy
0%
$0
Maintenance
4%
$129
Other
25%
$806