Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.79% first-year return on $122k initial cash invested.
-16.79%
Cash On Cash
2.04%
Cap Rate
0.35
DSCR
$3,316
Rent
-$1,711
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,316 income − $5,027 expenses = $1,711 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%
$99,300
Closing costs
1%
$4,965
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,316
Total Expenses
$5,027
Mortgage P&I
73%
$2,420
Property Taxes
25%
$831
Home Insurance
6%
$184
HOA
0%
$0
Property Management
15%
$497
CapEx
4%
$133
Vacancy
0%
$0
Maintenance
4%
$133
Other
25%
$829