Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -19% first-year return on $122k initial cash invested.
-19%
Cash On Cash
1.47%
Cap Rate
0.25
DSCR
$1,669
Rent
-$1,935
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,669 income − $3,604 expenses = $1,935 out of pocket
Investment Breakdown
|
Purchase Price
$496k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$99,240
Closing costs
1%
$4,962
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,669
Total Expenses
$3,604
Mortgage P&I
148%
$2,476
Property Taxes
9%
$152
Home Insurance
10%
$175
HOA
0%
$0
Property Management
15%
$250
CapEx
4%
$67
Vacancy
0%
$0
Maintenance
4%
$67
Other
25%
$417