Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -28.85% first-year return on $122k initial cash invested.
-28.85%
Cash On Cash
-1.11%
Cap Rate
-0.19
DSCR
$1,368
Rent
-$2,940
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,368 income − $4,308 expenses = $2,940 out of pocket
Investment Breakdown
|
Purchase Price
$497k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$99,340
Closing costs
1%
$4,967
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,368
Total Expenses
$4,308
Mortgage P&I
177%
$2,427
Property Taxes
56%
$763
Home Insurance
14%
$189
HOA
20%
$272
Property Management
15%
$205
CapEx
4%
$55
Vacancy
0%
$0
Maintenance
4%
$55
Other
25%
$342