Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.28% first-year return on $122k initial cash invested.
-13.28%
Cash On Cash
3.19%
Cap Rate
0.52
DSCR
$3,064
Rent
-$1,346
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,064 income − $4,410 expenses = $1,346 out of pocket
Investment Breakdown
|
Purchase Price
$494k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$98,720
Closing costs
1%
$4,936
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,064
Total Expenses
$4,410
Mortgage P&I
83%
$2,534
Property Taxes
6%
$196
Home Insurance
6%
$175
HOA
1%
$33
Property Management
15%
$460
CapEx
4%
$123
Vacancy
0%
$0
Maintenance
4%
$123
Other
25%
$766