Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -16.93% first-year return on $122k initial cash invested.
-16.93%
Cash On Cash
2.43%
Cap Rate
0.38
DSCR
$2,408
Rent
-$1,722
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,408 income − $4,130 expenses = $1,722 out of pocket
Investment Breakdown
|
Purchase Price
$496k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$99,100
Closing costs
1%
$4,955
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$2,408
Total Expenses
$4,130
Mortgage P&I
109%
$2,630
Property Taxes
7%
$172
Home Insurance
7%
$173
HOA
0%
$0
Property Management
15%
$361
CapEx
4%
$96
Vacancy
0%
$0
Maintenance
4%
$96
Other
25%
$602