Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -13.44% first-year return on $123k initial cash invested.
-13.44%
Cash On Cash
3.04%
Cap Rate
0.5
DSCR
$2,938
Rent
-$1,373
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,938 income − $4,311 expenses = $1,373 out of pocket
Investment Breakdown
|
Purchase Price
$498k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$99,640
Closing costs
1%
$4,982
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,938
Total Expenses
$4,311
Mortgage P&I
86%
$2,519
Property Taxes
7%
$204
Home Insurance
6%
$177
HOA
0%
$0
Property Management
15%
$441
CapEx
4%
$118
Vacancy
0%
$0
Maintenance
4%
$118
Other
25%
$734