Unlock all features! Tap here to upgrade
This property looks like a bad Airbnb investment with a projected -11.59% first-year return on $122k initial cash invested.
-11.59%
Cash On Cash
3.55%
Cap Rate
0.59
DSCR
$3,848
Rent
-$1,183
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,848 income − $5,031 expenses = $1,183 out of pocket
Investment Breakdown
|
Purchase Price
$497k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$99,480
Closing costs
1%
$4,974
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$3,848
Total Expenses
$5,031
Mortgage P&I
65%
$2,500
Property Taxes
13%
$506
Home Insurance
5%
$178
HOA
0%
$0
Property Management
15%
$577
CapEx
4%
$154
Vacancy
0%
$0
Maintenance
4%
$154
Other
25%
$962