Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -15.46% first-year return on $123k initial cash invested.
-15.46%
Cash On Cash
2.72%
Cap Rate
0.43
DSCR
$2,748
Rent
-$1,582
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,748 income − $4,330 expenses = $1,582 out of pocket
Investment Breakdown
|
Purchase Price
$499k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$99,800
Closing costs
1%
$4,990
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,748
Total Expenses
$4,330
Mortgage P&I
95%
$2,601
Property Taxes
9%
$235
Home Insurance
6%
$175
HOA
0%
$0
Property Management
15%
$412
CapEx
4%
$110
Vacancy
0%
$0
Maintenance
4%
$110
Other
25%
$687