Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -22.04% first-year return on $122k initial cash invested.
-22.04%
Cash On Cash
0.87%
Cap Rate
0.14
DSCR
$1,685
Rent
-$2,232
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,685 income − $3,917 expenses = $2,232 out of pocket
Investment Breakdown
|
Purchase Price
$493k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$98,600
Closing costs
1%
$4,930
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$1,685
Total Expenses
$3,917
Mortgage P&I
150%
$2,523
Property Taxes
24%
$411
Home Insurance
10%
$175
HOA
0%
$0
Property Management
15%
$253
CapEx
4%
$67
Vacancy
0%
$0
Maintenance
4%
$67
Other
25%
$421