Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -27.05% first-year return on $122k initial cash invested.
-27.05%
Cash On Cash
-0.63%
Cap Rate
-0.11
DSCR
$1,720
Rent
-$2,757
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,720 income − $4,477 expenses = $2,757 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
$1,720
Total Expenses
$4,477
Mortgage P&I
141%
$2,427
Property Taxes
44%
$763
Home Insurance
11%
$189
HOA
16%
$272
Property Management
15%
$258
CapEx
4%
$69
Vacancy
0%
$0
Maintenance
4%
$69
Other
25%
$430